[RCECAP] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -80.94%
YoY- -90.41%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 162,386 131,186 130,261 167,832 229,859 269,586 255,611 -7.27%
PBT 54,183 45,729 14,225 34,210 128,165 140,099 109,989 -11.12%
Tax -14,612 -9,524 -1,712 -24,491 -26,810 -35,842 -28,895 -10.73%
NP 39,571 36,205 12,513 9,719 101,355 104,257 81,094 -11.26%
-
NP to SH 39,571 26,816 3,124 9,719 101,355 104,257 81,094 -11.26%
-
Tax Rate 26.97% 20.83% 12.04% 71.59% 20.92% 25.58% 26.27% -
Total Cost 122,815 94,981 117,748 158,113 128,504 165,329 174,517 -5.68%
-
Net Worth 449,670 519,781 636,370 655,739 532,211 445,810 408,495 1.61%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 179,868 17,719 17,355 17,564 11,739 11,731 13,238 54.41%
Div Payout % 454.55% 66.08% 555.56% 180.72% 11.58% 11.25% 16.32% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 449,670 519,781 636,370 655,739 532,211 445,810 408,495 1.61%
NOSH 1,284,772 1,181,321 1,157,036 1,170,963 782,664 782,123 756,473 9.22%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 24.37% 27.60% 9.61% 5.79% 44.09% 38.67% 31.73% -
ROE 8.80% 5.16% 0.49% 1.48% 19.04% 23.39% 19.85% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.64 11.11 11.26 14.33 29.37 34.47 33.79 -15.10%
EPS 3.08 2.27 0.27 0.83 12.95 13.33 10.72 -18.75%
DPS 14.00 1.50 1.50 1.50 1.50 1.50 1.75 41.37%
NAPS 0.35 0.44 0.55 0.56 0.68 0.57 0.54 -6.96%
Adjusted Per Share Value based on latest NOSH - 1,173,662
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.95 8.85 8.79 11.32 15.51 18.19 17.24 -7.27%
EPS 2.67 1.81 0.21 0.66 6.84 7.03 5.47 -11.25%
DPS 12.13 1.20 1.17 1.18 0.79 0.79 0.89 54.49%
NAPS 0.3034 0.3507 0.4293 0.4424 0.359 0.3008 0.2756 1.61%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.285 0.315 0.28 0.27 0.32 0.36 0.44 -
P/RPS 2.25 2.84 2.49 1.88 1.09 1.04 1.30 9.56%
P/EPS 9.25 13.88 103.70 32.53 2.47 2.70 4.10 14.50%
EY 10.81 7.21 0.96 3.07 40.47 37.03 24.36 -12.65%
DY 49.12 4.76 5.36 5.56 4.69 4.17 3.98 51.96%
P/NAPS 0.81 0.72 0.51 0.48 0.47 0.63 0.81 0.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 25/05/15 21/05/14 27/05/13 28/05/12 25/05/11 26/05/10 -
Price 0.75 0.335 0.32 0.31 0.31 0.34 0.38 -
P/RPS 5.93 3.02 2.84 2.16 1.06 0.99 1.12 31.98%
P/EPS 24.35 14.76 118.52 37.35 2.39 2.55 3.54 37.86%
EY 4.11 6.78 0.84 2.68 41.77 39.21 28.21 -27.43%
DY 18.67 4.48 4.69 4.84 4.84 4.41 4.61 26.22%
P/NAPS 2.14 0.76 0.58 0.55 0.46 0.60 0.70 20.45%

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