[RCECAP] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 6.94%
YoY- 14.55%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 321,316 299,670 291,326 279,488 260,233 243,552 221,436 6.39%
PBT 183,338 181,072 161,897 148,073 130,454 116,400 96,846 11.21%
Tax -44,746 -45,562 -41,134 -38,397 -34,713 -28,854 -19,908 14.44%
NP 138,592 135,509 120,762 109,676 95,741 87,545 76,938 10.30%
-
NP to SH 138,592 135,509 120,762 109,676 95,741 87,545 76,938 10.30%
-
Tax Rate 24.41% 25.16% 25.41% 25.93% 26.61% 24.79% 20.56% -
Total Cost 182,724 164,161 170,564 169,812 164,492 156,006 144,497 3.98%
-
Net Worth 769,264 840,185 732,700 637,275 559,810 495,189 407,477 11.16%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 224,674 34,094 28,593 23,089 18,205 13,660 - -
Div Payout % 162.11% 25.16% 23.68% 21.05% 19.02% 15.60% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 769,264 840,185 732,700 637,275 559,810 495,189 407,477 11.16%
NOSH 741,066 388,470 380,098 346,345 359,487 355,584 328,610 14.50%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 43.13% 45.22% 41.45% 39.24% 36.79% 35.95% 34.75% -
ROE 18.02% 16.13% 16.48% 17.21% 17.10% 17.68% 18.88% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 43.86 82.03 81.51 80.70 76.24 71.32 67.39 -6.90%
EPS 18.92 37.29 34.03 31.67 28.11 25.73 23.41 -3.48%
DPS 30.67 9.33 8.00 6.67 5.33 4.00 0.00 -
NAPS 1.05 2.30 2.05 1.84 1.64 1.45 1.24 -2.73%
Adjusted Per Share Value based on latest NOSH - 348,873
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 43.36 40.44 39.31 37.71 35.12 32.87 29.88 6.39%
EPS 18.70 18.29 16.30 14.80 12.92 11.81 10.38 10.30%
DPS 30.32 4.60 3.86 3.12 2.46 1.84 0.00 -
NAPS 1.0381 1.1338 0.9887 0.8599 0.7554 0.6682 0.5499 11.16%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.69 3.77 2.75 1.65 1.47 1.50 1.36 -
P/RPS 3.85 4.60 3.37 2.04 1.93 2.10 2.02 11.34%
P/EPS 8.93 10.16 8.14 5.21 5.24 5.85 5.81 7.42%
EY 11.19 9.84 12.29 19.19 19.08 17.09 17.22 -6.92%
DY 18.15 2.48 2.91 4.04 3.63 2.67 0.00 -
P/NAPS 1.61 1.64 1.34 0.90 0.90 1.03 1.10 6.55%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 15/02/23 24/02/22 09/02/21 18/02/20 26/02/19 08/02/18 15/02/17 -
Price 1.85 1.66 2.51 1.69 1.65 1.47 1.51 -
P/RPS 4.22 2.02 3.08 2.09 2.16 2.06 2.24 11.12%
P/EPS 9.78 4.47 7.43 5.34 5.88 5.73 6.45 7.18%
EY 10.23 22.35 13.46 18.74 17.00 17.44 15.51 -6.69%
DY 16.58 5.62 3.19 3.94 3.23 2.72 0.00 -
P/NAPS 1.76 0.72 1.22 0.92 1.01 1.01 1.22 6.29%

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