[RCECAP] YoY Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
15-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 7.07%
YoY- 76.71%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 279,488 260,233 243,552 221,436 157,445 128,402 133,746 13.06%
PBT 148,073 130,454 116,400 96,846 57,442 39,688 -5,812 -
Tax -38,397 -34,713 -28,854 -19,908 -13,902 -6,300 2,469 -
NP 109,676 95,741 87,545 76,938 43,540 33,388 -3,342 -
-
NP to SH 109,676 95,741 87,545 76,938 43,540 20,869 -15,861 -
-
Tax Rate 25.93% 26.61% 24.79% 20.56% 24.20% 15.87% - -
Total Cost 169,812 164,492 156,006 144,497 113,905 95,014 137,089 3.63%
-
Net Worth 637,275 559,810 495,189 407,477 448,205 575,441 629,788 0.19%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 23,089 18,205 13,660 - 179,282 - - -
Div Payout % 21.05% 19.02% 15.60% - 411.76% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 637,275 559,810 495,189 407,477 448,205 575,441 629,788 0.19%
NOSH 346,345 359,487 355,584 328,610 1,280,588 1,150,882 1,166,274 -18.31%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 39.24% 36.79% 35.95% 34.75% 27.65% 26.00% -2.50% -
ROE 17.21% 17.10% 17.68% 18.88% 9.71% 3.63% -2.52% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 80.70 76.24 71.32 67.39 12.29 11.16 11.47 38.40%
EPS 31.67 28.11 25.73 23.41 3.40 1.81 -1.36 -
DPS 6.67 5.33 4.00 0.00 14.00 0.00 0.00 -
NAPS 1.84 1.64 1.45 1.24 0.35 0.50 0.54 22.65%
Adjusted Per Share Value based on latest NOSH - 333,957
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 18.83 17.53 16.41 14.92 10.61 8.65 9.01 13.06%
EPS 7.39 6.45 5.90 5.18 2.93 1.41 -1.07 -
DPS 1.56 1.23 0.92 0.00 12.08 0.00 0.00 -
NAPS 0.4293 0.3771 0.3336 0.2745 0.3019 0.3877 0.4243 0.19%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.65 1.47 1.50 1.36 0.27 0.305 0.27 -
P/RPS 2.04 1.93 2.10 2.02 2.20 2.73 2.35 -2.32%
P/EPS 5.21 5.24 5.85 5.81 7.94 16.82 -19.85 -
EY 19.19 19.08 17.09 17.22 12.59 5.95 -5.04 -
DY 4.04 3.63 2.67 0.00 51.85 0.00 0.00 -
P/NAPS 0.90 0.90 1.03 1.10 0.77 0.61 0.50 10.28%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 18/02/20 26/02/19 08/02/18 15/02/17 03/02/16 09/02/15 20/02/14 -
Price 1.69 1.65 1.47 1.51 0.255 0.31 0.28 -
P/RPS 2.09 2.16 2.06 2.24 2.07 2.78 2.44 -2.54%
P/EPS 5.34 5.88 5.73 6.45 7.50 17.10 -20.59 -
EY 18.74 17.00 17.44 15.51 13.33 5.85 -4.86 -
DY 3.94 3.23 2.72 0.00 54.90 0.00 0.00 -
P/NAPS 0.92 1.01 1.01 1.22 0.73 0.62 0.52 9.97%

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