[RCECAP] YoY Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 28.49%
YoY- 758.39%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 245,906 223,331 162,386 131,186 130,261 167,832 229,859 1.13%
PBT 117,373 101,490 54,183 45,729 14,225 34,210 128,165 -1.45%
Tax -28,692 -22,541 -14,612 -9,524 -1,712 -24,491 -26,810 1.13%
NP 88,681 78,949 39,571 36,205 12,513 9,719 101,355 -2.20%
-
NP to SH 88,681 78,949 39,571 26,816 3,124 9,719 101,355 -2.20%
-
Tax Rate 24.45% 22.21% 26.97% 20.83% 12.04% 71.59% 20.92% -
Total Cost 157,225 144,382 122,815 94,981 117,748 158,113 128,504 3.41%
-
Net Worth 519,794 432,371 449,670 519,781 636,370 655,739 532,211 -0.39%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 23,937 9,901 179,868 17,719 17,355 17,564 11,739 12.60%
Div Payout % 26.99% 12.54% 454.55% 66.08% 555.56% 180.72% 11.58% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 519,794 432,371 449,670 519,781 636,370 655,739 532,211 -0.39%
NOSH 355,994 330,054 1,284,772 1,181,321 1,157,036 1,170,963 782,664 -12.29%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 36.06% 35.35% 24.37% 27.60% 9.61% 5.79% 44.09% -
ROE 17.06% 18.26% 8.80% 5.16% 0.49% 1.48% 19.04% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 71.91 67.66 12.64 11.11 11.26 14.33 29.37 16.08%
EPS 26.03 23.92 3.08 2.27 0.27 0.83 12.95 12.33%
DPS 7.00 3.00 14.00 1.50 1.50 1.50 1.50 29.25%
NAPS 1.52 1.31 0.35 0.44 0.55 0.56 0.68 14.33%
Adjusted Per Share Value based on latest NOSH - 1,283,218
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 33.18 30.14 21.91 17.70 17.58 22.65 31.02 1.12%
EPS 11.97 10.65 5.34 3.62 0.42 1.31 13.68 -2.19%
DPS 3.23 1.34 24.27 2.39 2.34 2.37 1.58 12.65%
NAPS 0.7014 0.5834 0.6068 0.7014 0.8587 0.8849 0.7182 -0.39%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.23 1.78 0.285 0.315 0.28 0.27 0.32 -
P/RPS 1.71 2.63 2.25 2.84 2.49 1.88 1.09 7.79%
P/EPS 4.74 7.44 9.25 13.88 103.70 32.53 2.47 11.47%
EY 21.08 13.44 10.81 7.21 0.96 3.07 40.47 -10.29%
DY 5.69 1.69 49.12 4.76 5.36 5.56 4.69 3.27%
P/NAPS 0.81 1.36 0.81 0.72 0.51 0.48 0.47 9.49%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 26/05/17 26/05/16 25/05/15 21/05/14 27/05/13 28/05/12 -
Price 1.33 1.83 0.75 0.335 0.32 0.31 0.31 -
P/RPS 1.85 2.70 5.93 3.02 2.84 2.16 1.06 9.72%
P/EPS 5.13 7.65 24.35 14.76 118.52 37.35 2.39 13.56%
EY 19.50 13.07 4.11 6.78 0.84 2.68 41.77 -11.91%
DY 5.26 1.64 18.67 4.48 4.69 4.84 4.84 1.39%
P/NAPS 0.88 1.40 2.14 0.76 0.58 0.55 0.46 11.41%

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