[RCECAP] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
08-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 2.41%
YoY- 13.79%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 291,326 279,488 260,233 243,552 221,436 157,445 128,402 14.61%
PBT 161,897 148,073 130,454 116,400 96,846 57,442 39,688 26.37%
Tax -41,134 -38,397 -34,713 -28,854 -19,908 -13,902 -6,300 36.67%
NP 120,762 109,676 95,741 87,545 76,938 43,540 33,388 23.87%
-
NP to SH 120,762 109,676 95,741 87,545 76,938 43,540 20,869 33.95%
-
Tax Rate 25.41% 25.93% 26.61% 24.79% 20.56% 24.20% 15.87% -
Total Cost 170,564 169,812 164,492 156,006 144,497 113,905 95,014 10.23%
-
Net Worth 732,700 637,275 559,810 495,189 407,477 448,205 575,441 4.10%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 28,593 23,089 18,205 13,660 - 179,282 - -
Div Payout % 23.68% 21.05% 19.02% 15.60% - 411.76% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 732,700 637,275 559,810 495,189 407,477 448,205 575,441 4.10%
NOSH 380,098 346,345 359,487 355,584 328,610 1,280,588 1,150,882 -16.84%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 41.45% 39.24% 36.79% 35.95% 34.75% 27.65% 26.00% -
ROE 16.48% 17.21% 17.10% 17.68% 18.88% 9.71% 3.63% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 81.51 80.70 76.24 71.32 67.39 12.29 11.16 39.24%
EPS 34.03 31.67 28.11 25.73 23.41 3.40 1.81 62.99%
DPS 8.00 6.67 5.33 4.00 0.00 14.00 0.00 -
NAPS 2.05 1.84 1.64 1.45 1.24 0.35 0.50 26.48%
Adjusted Per Share Value based on latest NOSH - 355,584
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 39.31 37.71 35.12 32.87 29.88 21.25 17.33 14.61%
EPS 16.30 14.80 12.92 11.81 10.38 5.88 2.82 33.92%
DPS 3.86 3.12 2.46 1.84 0.00 24.19 0.00 -
NAPS 0.9887 0.8599 0.7554 0.6682 0.5499 0.6048 0.7765 4.10%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.75 1.65 1.47 1.50 1.36 0.27 0.305 -
P/RPS 3.37 2.04 1.93 2.10 2.02 2.20 2.73 3.56%
P/EPS 8.14 5.21 5.24 5.85 5.81 7.94 16.82 -11.38%
EY 12.29 19.19 19.08 17.09 17.22 12.59 5.95 12.83%
DY 2.91 4.04 3.63 2.67 0.00 51.85 0.00 -
P/NAPS 1.34 0.90 0.90 1.03 1.10 0.77 0.61 14.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 09/02/21 18/02/20 26/02/19 08/02/18 15/02/17 03/02/16 09/02/15 -
Price 2.51 1.69 1.65 1.47 1.51 0.255 0.31 -
P/RPS 3.08 2.09 2.16 2.06 2.24 2.07 2.78 1.72%
P/EPS 7.43 5.34 5.88 5.73 6.45 7.50 17.10 -12.95%
EY 13.46 18.74 17.00 17.44 15.51 13.33 5.85 14.88%
DY 3.19 3.94 3.23 2.72 0.00 54.90 0.00 -
P/NAPS 1.22 0.92 1.01 1.01 1.22 0.73 0.62 11.93%

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