[RCECAP] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
03-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 10.78%
YoY- 108.63%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 260,233 243,552 221,436 157,445 128,402 133,746 178,860 6.44%
PBT 130,454 116,400 96,846 57,442 39,688 -5,812 75,181 9.61%
Tax -34,713 -28,854 -19,908 -13,902 -6,300 2,469 -24,196 6.19%
NP 95,741 87,545 76,938 43,540 33,388 -3,342 50,985 11.06%
-
NP to SH 95,741 87,545 76,938 43,540 20,869 -15,861 50,985 11.06%
-
Tax Rate 26.61% 24.79% 20.56% 24.20% 15.87% - 32.18% -
Total Cost 164,492 156,006 144,497 113,905 95,014 137,089 127,874 4.28%
-
Net Worth 559,810 495,189 407,477 448,205 575,441 629,788 680,325 -3.19%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 18,205 13,660 - 179,282 - - - -
Div Payout % 19.02% 15.60% - 411.76% - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 559,810 495,189 407,477 448,205 575,441 629,788 680,325 -3.19%
NOSH 359,487 355,584 328,610 1,280,588 1,150,882 1,166,274 1,172,975 -17.88%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 36.79% 35.95% 34.75% 27.65% 26.00% -2.50% 28.51% -
ROE 17.10% 17.68% 18.88% 9.71% 3.63% -2.52% 7.49% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 76.24 71.32 67.39 12.29 11.16 11.47 15.25 30.74%
EPS 28.11 25.73 23.41 3.40 1.81 -1.36 4.35 36.45%
DPS 5.33 4.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 1.64 1.45 1.24 0.35 0.50 0.54 0.58 18.90%
Adjusted Per Share Value based on latest NOSH - 1,287,425
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 17.56 16.43 14.94 10.62 8.66 9.02 12.07 6.44%
EPS 6.46 5.91 5.19 2.94 1.41 -1.07 3.44 11.06%
DPS 1.23 0.92 0.00 12.09 0.00 0.00 0.00 -
NAPS 0.3777 0.3341 0.2749 0.3024 0.3882 0.4249 0.459 -3.19%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.47 1.50 1.36 0.27 0.305 0.27 0.28 -
P/RPS 1.93 2.10 2.02 2.20 2.73 2.35 1.84 0.79%
P/EPS 5.24 5.85 5.81 7.94 16.82 -19.85 6.44 -3.37%
EY 19.08 17.09 17.22 12.59 5.95 -5.04 15.52 3.50%
DY 3.63 2.67 0.00 51.85 0.00 0.00 0.00 -
P/NAPS 0.90 1.03 1.10 0.77 0.61 0.50 0.48 11.03%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 08/02/18 15/02/17 03/02/16 09/02/15 20/02/14 21/02/13 -
Price 1.65 1.47 1.51 0.255 0.31 0.28 0.245 -
P/RPS 2.16 2.06 2.24 2.07 2.78 2.44 1.61 5.01%
P/EPS 5.88 5.73 6.45 7.50 17.10 -20.59 5.64 0.69%
EY 17.00 17.44 15.51 13.33 5.85 -4.86 17.74 -0.70%
DY 3.23 2.72 0.00 54.90 0.00 0.00 0.00 -
P/NAPS 1.01 1.01 1.22 0.73 0.62 0.52 0.42 15.73%

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