[RCECAP] YoY Annualized Quarter Result on 31-Mar-2020 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 0.83%
YoY- 15.75%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 323,632 299,457 293,459 282,609 262,570 245,906 223,331 6.37%
PBT 183,942 177,231 167,223 148,900 131,089 117,373 101,490 10.41%
Tax -45,158 -44,062 -42,590 -38,319 -35,556 -28,692 -22,541 12.27%
NP 138,784 133,169 124,633 110,581 95,533 88,681 78,949 9.85%
-
NP to SH 138,784 133,169 124,633 110,581 95,533 88,681 78,949 9.85%
-
Tax Rate 24.55% 24.86% 25.47% 25.73% 27.12% 24.45% 22.21% -
Total Cost 184,848 166,288 168,826 172,028 167,037 157,225 144,382 4.20%
-
Net Worth 806,136 870,773 770,987 673,303 584,402 519,794 432,371 10.93%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 219,855 80,491 46,617 38,574 30,758 23,937 9,901 67.61%
Div Payout % 158.42% 60.44% 37.40% 34.88% 32.20% 26.99% 12.54% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 806,136 870,773 770,987 673,303 584,402 519,794 432,371 10.93%
NOSH 741,066 739,987 382,655 372,938 360,555 355,994 330,054 14.42%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 42.88% 44.47% 42.47% 39.13% 36.38% 36.06% 35.35% -
ROE 17.22% 15.29% 16.17% 16.42% 16.35% 17.06% 18.26% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 44.16 40.92 81.83 80.59 76.83 71.91 67.66 -6.86%
EPS 18.95 18.25 35.03 31.83 28.02 26.03 23.92 -3.80%
DPS 30.00 11.00 13.00 11.00 9.00 7.00 3.00 46.75%
NAPS 1.10 1.19 2.15 1.92 1.71 1.52 1.31 -2.86%
Adjusted Per Share Value based on latest NOSH - 372,938
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 43.67 40.41 39.60 38.14 35.43 33.18 30.14 6.37%
EPS 18.73 17.97 16.82 14.92 12.89 11.97 10.65 9.86%
DPS 29.67 10.86 6.29 5.21 4.15 3.23 1.34 67.53%
NAPS 1.0878 1.175 1.0404 0.9086 0.7886 0.7014 0.5834 10.93%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.82 1.85 2.60 1.49 1.63 1.23 1.78 -
P/RPS 4.12 4.52 3.18 1.85 2.12 1.71 2.63 7.76%
P/EPS 9.61 10.17 7.48 4.73 5.83 4.74 7.44 4.35%
EY 10.41 9.84 13.37 21.16 17.15 21.08 13.44 -4.16%
DY 16.48 5.95 5.00 7.38 5.52 5.69 1.69 46.14%
P/NAPS 1.65 1.55 1.21 0.78 0.95 0.81 1.36 3.27%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 30/05/22 25/05/21 16/06/20 28/05/19 28/05/18 26/05/17 -
Price 1.92 1.76 2.73 1.81 1.63 1.33 1.83 -
P/RPS 4.35 4.30 3.34 2.25 2.12 1.85 2.70 8.26%
P/EPS 10.14 9.67 7.85 5.74 5.83 5.13 7.65 4.80%
EY 9.86 10.34 12.73 17.42 17.15 19.50 13.07 -4.58%
DY 15.63 6.25 4.76 6.08 5.52 5.26 1.64 45.58%
P/NAPS 1.75 1.48 1.27 0.94 0.95 0.88 1.40 3.78%

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