[RCECAP] YoY Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -9.12%
YoY- 47.56%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 262,570 245,906 223,331 162,386 131,186 130,261 167,832 7.74%
PBT 131,089 117,373 101,490 54,183 45,729 14,225 34,210 25.08%
Tax -35,556 -28,692 -22,541 -14,612 -9,524 -1,712 -24,491 6.40%
NP 95,533 88,681 78,949 39,571 36,205 12,513 9,719 46.33%
-
NP to SH 95,533 88,681 78,949 39,571 26,816 3,124 9,719 46.33%
-
Tax Rate 27.12% 24.45% 22.21% 26.97% 20.83% 12.04% 71.59% -
Total Cost 167,037 157,225 144,382 122,815 94,981 117,748 158,113 0.91%
-
Net Worth 584,402 519,794 432,371 449,670 519,781 636,370 655,739 -1.90%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 30,758 23,937 9,901 179,868 17,719 17,355 17,564 9.78%
Div Payout % 32.20% 26.99% 12.54% 454.55% 66.08% 555.56% 180.72% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 584,402 519,794 432,371 449,670 519,781 636,370 655,739 -1.90%
NOSH 360,555 355,994 330,054 1,284,772 1,181,321 1,157,036 1,170,963 -17.81%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 36.38% 36.06% 35.35% 24.37% 27.60% 9.61% 5.79% -
ROE 16.35% 17.06% 18.26% 8.80% 5.16% 0.49% 1.48% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 76.83 71.91 67.66 12.64 11.11 11.26 14.33 32.27%
EPS 28.02 26.03 23.92 3.08 2.27 0.27 0.83 79.72%
DPS 9.00 7.00 3.00 14.00 1.50 1.50 1.50 34.78%
NAPS 1.71 1.52 1.31 0.35 0.44 0.55 0.56 20.43%
Adjusted Per Share Value based on latest NOSH - 1,304,905
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 17.69 16.57 15.05 10.94 8.84 8.78 11.31 7.73%
EPS 6.44 5.97 5.32 2.67 1.81 0.21 0.65 46.52%
DPS 2.07 1.61 0.67 12.12 1.19 1.17 1.18 9.81%
NAPS 0.3937 0.3502 0.2913 0.3029 0.3502 0.4287 0.4418 -1.90%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.63 1.23 1.78 0.285 0.315 0.28 0.27 -
P/RPS 2.12 1.71 2.63 2.25 2.84 2.49 1.88 2.02%
P/EPS 5.83 4.74 7.44 9.25 13.88 103.70 32.53 -24.90%
EY 17.15 21.08 13.44 10.81 7.21 0.96 3.07 33.18%
DY 5.52 5.69 1.69 49.12 4.76 5.36 5.56 -0.12%
P/NAPS 0.95 0.81 1.36 0.81 0.72 0.51 0.48 12.04%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 28/05/18 26/05/17 26/05/16 25/05/15 21/05/14 27/05/13 -
Price 1.63 1.33 1.83 0.75 0.335 0.32 0.31 -
P/RPS 2.12 1.85 2.70 5.93 3.02 2.84 2.16 -0.31%
P/EPS 5.83 5.13 7.65 24.35 14.76 118.52 37.35 -26.61%
EY 17.15 19.50 13.07 4.11 6.78 0.84 2.68 36.23%
DY 5.52 5.26 1.64 18.67 4.48 4.69 4.84 2.21%
P/NAPS 0.95 0.88 1.40 2.14 0.76 0.58 0.55 9.53%

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