[RCECAP] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 3.9%
YoY- 31.56%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 229,859 269,586 255,611 215,400 131,938 98,671 57,478 25.96%
PBT 128,165 140,099 109,989 92,335 66,761 73,760 23,512 32.62%
Tax -26,810 -35,842 -28,895 -25,780 -16,172 -10,389 -1,197 67.81%
NP 101,355 104,257 81,094 66,555 50,589 63,371 22,315 28.65%
-
NP to SH 101,355 104,257 81,094 66,555 50,589 63,371 19,791 31.25%
-
Tax Rate 20.92% 25.58% 26.27% 27.92% 24.22% 14.08% 5.09% -
Total Cost 128,504 165,329 174,517 148,845 81,349 35,300 35,163 24.08%
-
Net Worth 532,211 445,810 408,495 298,325 206,749 158,744 81,444 36.69%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 11,739 11,731 13,238 7,102 6,460 6,349 - -
Div Payout % 11.58% 11.25% 16.32% 10.67% 12.77% 10.02% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 532,211 445,810 408,495 298,325 206,749 158,744 81,444 36.69%
NOSH 782,664 782,123 756,473 710,298 646,091 634,979 407,222 11.49%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 44.09% 38.67% 31.73% 30.90% 38.34% 64.22% 38.82% -
ROE 19.04% 23.39% 19.85% 22.31% 24.47% 39.92% 24.30% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 29.37 34.47 33.79 30.33 20.42 15.54 14.11 12.98%
EPS 12.95 13.33 10.72 9.37 7.83 9.98 3.69 23.25%
DPS 1.50 1.50 1.75 1.00 1.00 1.00 0.00 -
NAPS 0.68 0.57 0.54 0.42 0.32 0.25 0.20 22.60%
Adjusted Per Share Value based on latest NOSH - 712,038
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 15.49 18.16 17.22 14.51 8.89 6.65 3.87 25.97%
EPS 6.83 7.02 5.46 4.48 3.41 4.27 1.33 31.31%
DPS 0.79 0.79 0.89 0.48 0.44 0.43 0.00 -
NAPS 0.3585 0.3003 0.2752 0.201 0.1393 0.1069 0.0549 36.67%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.32 0.36 0.44 0.25 0.35 0.46 0.15 -
P/RPS 1.09 1.04 1.30 0.82 1.71 2.96 1.06 0.46%
P/EPS 2.47 2.70 4.10 2.67 4.47 4.61 3.09 -3.66%
EY 40.47 37.03 24.36 37.48 22.37 21.70 32.40 3.77%
DY 4.69 4.17 3.98 4.00 2.86 2.17 0.00 -
P/NAPS 0.47 0.63 0.81 0.60 1.09 1.84 0.75 -7.48%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 25/05/11 26/05/10 27/05/09 26/05/08 22/05/07 19/05/06 -
Price 0.31 0.34 0.38 0.35 0.41 0.57 0.24 -
P/RPS 1.06 0.99 1.12 1.15 2.01 3.67 1.70 -7.56%
P/EPS 2.39 2.55 3.54 3.74 5.24 5.71 4.94 -11.38%
EY 41.77 39.21 28.21 26.77 19.10 17.51 20.25 12.81%
DY 4.84 4.41 4.61 2.86 2.44 1.75 0.00 -
P/NAPS 0.46 0.60 0.70 0.83 1.28 2.28 1.20 -14.75%

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