[RCECAP] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 37.44%
YoY- -160.27%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 108,095 76,532 62,762 70,634 93,513 119,560 133,508 -3.45%
PBT 48,933 26,242 16,170 -20,826 38,093 74,592 75,039 -6.87%
Tax -13,003 -6,590 -3,649 3,447 -9,257 -14,484 -20,165 -7.04%
NP 35,930 19,652 12,521 -17,379 28,836 60,108 54,874 -6.80%
-
NP to SH 35,930 19,652 12,521 -17,379 28,836 60,108 54,874 -6.80%
-
Tax Rate 26.57% 25.11% 22.57% - 24.30% 19.42% 26.87% -
Total Cost 72,165 56,880 50,241 88,013 64,677 59,452 78,634 -1.41%
-
Net Worth 384,731 433,875 626,049 622,356 820,536 493,073 399,225 -0.61%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 133,990 - - - - - -
Div Payout % - 681.82% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 384,731 433,875 626,049 622,356 820,536 493,073 399,225 -0.61%
NOSH 326,043 1,276,103 1,138,272 1,174,256 1,172,195 782,656 782,795 -13.57%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 33.24% 25.68% 19.95% -24.60% 30.84% 50.27% 41.10% -
ROE 9.34% 4.53% 2.00% -2.79% 3.51% 12.19% 13.75% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.15 6.00 5.51 6.02 7.98 15.28 17.06 11.69%
EPS 11.02 1.54 1.10 -1.48 2.46 7.68 7.01 7.82%
DPS 0.00 10.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 0.34 0.55 0.53 0.70 0.63 0.51 14.99%
Adjusted Per Share Value based on latest NOSH - 1,168,764
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.59 10.33 8.47 9.53 12.62 16.13 18.02 -3.45%
EPS 4.85 2.65 1.69 -2.35 3.89 8.11 7.40 -6.79%
DPS 0.00 18.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5192 0.5855 0.8448 0.8398 1.1072 0.6654 0.5387 -0.61%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.31 0.25 0.335 0.265 0.30 0.29 0.41 -
P/RPS 3.95 4.17 6.08 4.41 3.76 1.90 2.40 8.65%
P/EPS 11.89 16.23 30.45 -17.91 12.20 3.78 5.85 12.53%
EY 8.41 6.16 3.28 -5.58 8.20 26.48 17.10 -11.14%
DY 0.00 42.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.74 0.61 0.50 0.43 0.46 0.80 5.60%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/11/16 05/11/15 19/11/14 15/11/13 06/11/12 25/11/11 19/11/10 -
Price 1.23 0.30 0.33 0.275 0.31 0.31 0.42 -
P/RPS 3.71 5.00 5.98 4.57 3.89 2.03 2.46 7.08%
P/EPS 11.16 19.48 30.00 -18.58 12.60 4.04 5.99 10.91%
EY 8.96 5.13 3.33 -5.38 7.94 24.77 16.69 -9.83%
DY 0.00 35.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.88 0.60 0.52 0.44 0.49 0.82 4.03%

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