[RCECAP] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -11.59%
YoY- -54.95%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 157,445 128,402 133,746 178,860 240,893 280,916 253,362 -7.61%
PBT 57,442 39,688 -5,812 75,181 140,316 156,586 106,636 -9.79%
Tax -13,902 -6,300 2,469 -24,196 -27,137 -39,714 -28,868 -11.46%
NP 43,540 33,388 -3,342 50,985 113,178 116,872 77,768 -9.21%
-
NP to SH 43,540 20,869 -15,861 50,985 113,178 116,872 77,768 -9.21%
-
Tax Rate 24.20% 15.87% - 32.18% 19.34% 25.36% 27.07% -
Total Cost 113,905 95,014 137,089 127,874 127,714 164,044 175,594 -6.95%
-
Net Worth 448,205 575,441 629,788 680,325 516,345 430,443 373,884 3.06%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 179,282 - - - - - - -
Div Payout % 411.76% - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 448,205 575,441 629,788 680,325 516,345 430,443 373,884 3.06%
NOSH 1,280,588 1,150,882 1,166,274 1,172,975 782,340 782,624 747,769 9.37%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 27.65% 26.00% -2.50% 28.51% 46.98% 41.60% 30.69% -
ROE 9.71% 3.63% -2.52% 7.49% 21.92% 27.15% 20.80% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.29 11.16 11.47 15.25 30.79 35.89 33.88 -15.54%
EPS 3.40 1.81 -1.36 4.35 14.47 14.93 10.40 -16.99%
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.50 0.54 0.58 0.66 0.55 0.50 -5.76%
Adjusted Per Share Value based on latest NOSH - 1,175,374
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.61 8.65 9.01 12.05 16.23 18.92 17.07 -7.61%
EPS 2.93 1.41 -1.07 3.43 7.62 7.87 5.24 -9.23%
DPS 12.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3019 0.3877 0.4243 0.4583 0.3478 0.29 0.2519 3.06%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.27 0.305 0.27 0.28 0.32 0.36 0.44 -
P/RPS 2.20 2.73 2.35 1.84 1.04 1.00 1.30 9.15%
P/EPS 7.94 16.82 -19.85 6.44 2.21 2.41 4.23 11.06%
EY 12.59 5.95 -5.04 15.52 45.21 41.48 23.64 -9.96%
DY 51.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.61 0.50 0.48 0.48 0.65 0.88 -2.19%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 03/02/16 09/02/15 20/02/14 21/02/13 14/02/12 21/02/11 10/02/10 -
Price 0.255 0.31 0.28 0.245 0.34 0.35 0.45 -
P/RPS 2.07 2.78 2.44 1.61 1.10 0.98 1.33 7.64%
P/EPS 7.50 17.10 -20.59 5.64 2.35 2.34 4.33 9.58%
EY 13.33 5.85 -4.86 17.74 42.55 42.67 23.11 -8.75%
DY 54.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.62 0.52 0.42 0.52 0.64 0.90 -3.42%

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