[RCECAP] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 3.84%
YoY- 21.41%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 178,860 240,893 280,916 253,362 209,878 127,770 90,262 12.06%
PBT 75,181 140,316 156,586 106,636 90,368 63,898 71,222 0.90%
Tax -24,196 -27,137 -39,714 -28,868 -26,312 -13,281 -7,966 20.32%
NP 50,985 113,178 116,872 77,768 64,056 50,617 63,256 -3.52%
-
NP to SH 50,985 113,178 116,872 77,768 64,056 50,617 63,256 -3.52%
-
Tax Rate 32.18% 19.34% 25.36% 27.07% 29.12% 20.78% 11.18% -
Total Cost 127,874 127,714 164,044 175,594 145,822 77,153 27,006 29.55%
-
Net Worth 680,325 516,345 430,443 373,884 277,165 194,018 145,295 29.31%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 680,325 516,345 430,443 373,884 277,165 194,018 145,295 29.31%
NOSH 1,172,975 782,340 782,624 747,769 710,680 646,729 631,717 10.85%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 28.51% 46.98% 41.60% 30.69% 30.52% 39.62% 70.08% -
ROE 7.49% 21.92% 27.15% 20.80% 23.11% 26.09% 43.54% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.25 30.79 35.89 33.88 29.53 19.76 14.29 1.08%
EPS 4.35 14.47 14.93 10.40 9.01 7.83 10.01 -12.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.66 0.55 0.50 0.39 0.30 0.23 16.65%
Adjusted Per Share Value based on latest NOSH - 781,984
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.14 32.51 37.91 34.19 28.32 17.24 12.18 12.06%
EPS 6.88 15.27 15.77 10.49 8.64 6.83 8.54 -3.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.918 0.6968 0.5808 0.5045 0.374 0.2618 0.1961 29.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.32 0.36 0.44 0.24 0.56 0.27 -
P/RPS 1.84 1.04 1.00 1.30 0.81 2.83 1.89 -0.44%
P/EPS 6.44 2.21 2.41 4.23 2.66 7.16 2.70 15.57%
EY 15.52 45.21 41.48 23.64 37.56 13.98 37.09 -13.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.65 0.88 0.62 1.87 1.17 -13.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 14/02/12 21/02/11 10/02/10 25/02/09 27/02/08 28/02/07 -
Price 0.245 0.34 0.35 0.45 0.24 0.39 0.38 -
P/RPS 1.61 1.10 0.98 1.33 0.81 1.97 2.66 -8.02%
P/EPS 5.64 2.35 2.34 4.33 2.66 4.98 3.79 6.84%
EY 17.74 42.55 42.67 23.11 37.56 20.07 26.35 -6.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.64 0.90 0.62 1.30 1.65 -20.37%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment