[RCECAP] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 82.1%
YoY- 172.05%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 118,667 108,095 76,532 62,762 70,634 93,513 119,560 -0.12%
PBT 57,313 48,933 26,242 16,170 -20,826 38,093 74,592 -4.29%
Tax -14,570 -13,003 -6,590 -3,649 3,447 -9,257 -14,484 0.09%
NP 42,743 35,930 19,652 12,521 -17,379 28,836 60,108 -5.51%
-
NP to SH 42,743 35,930 19,652 12,521 -17,379 28,836 60,108 -5.51%
-
Tax Rate 25.42% 26.57% 25.11% 22.57% - 24.30% 19.42% -
Total Cost 75,924 72,165 56,880 50,241 88,013 64,677 59,452 4.15%
-
Net Worth 479,074 384,731 433,875 626,049 622,356 820,536 493,073 -0.47%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 10,193 - 133,990 - - - - -
Div Payout % 23.85% - 681.82% - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 479,074 384,731 433,875 626,049 622,356 820,536 493,073 -0.47%
NOSH 339,769 326,043 1,276,103 1,138,272 1,174,256 1,172,195 782,656 -12.97%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 36.02% 33.24% 25.68% 19.95% -24.60% 30.84% 50.27% -
ROE 8.92% 9.34% 4.53% 2.00% -2.79% 3.51% 12.19% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 34.93 33.15 6.00 5.51 6.02 7.98 15.28 14.76%
EPS 12.58 11.02 1.54 1.10 -1.48 2.46 7.68 8.56%
DPS 3.00 0.00 10.50 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.18 0.34 0.55 0.53 0.70 0.63 14.35%
Adjusted Per Share Value based on latest NOSH - 1,129,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 8.01 7.29 5.16 4.23 4.77 6.31 8.07 -0.12%
EPS 2.88 2.42 1.33 0.84 -1.17 1.95 4.05 -5.51%
DPS 0.69 0.00 9.04 0.00 0.00 0.00 0.00 -
NAPS 0.3232 0.2595 0.2927 0.4223 0.4199 0.5535 0.3326 -0.47%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.59 1.31 0.25 0.335 0.265 0.30 0.29 -
P/RPS 4.55 3.95 4.17 6.08 4.41 3.76 1.90 15.65%
P/EPS 12.64 11.89 16.23 30.45 -17.91 12.20 3.78 22.26%
EY 7.91 8.41 6.16 3.28 -5.58 8.20 26.48 -18.22%
DY 1.89 0.00 42.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.11 0.74 0.61 0.50 0.43 0.46 16.14%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 09/11/17 03/11/16 05/11/15 19/11/14 15/11/13 06/11/12 25/11/11 -
Price 1.59 1.23 0.30 0.33 0.275 0.31 0.31 -
P/RPS 4.55 3.71 5.00 5.98 4.57 3.89 2.03 14.38%
P/EPS 12.64 11.16 19.48 30.00 -18.58 12.60 4.04 20.91%
EY 7.91 8.96 5.13 3.33 -5.38 7.94 24.77 -17.31%
DY 1.89 0.00 35.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.04 0.88 0.60 0.52 0.44 0.49 14.92%

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