[RCECAP] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
05-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 108.24%
YoY- 56.95%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 128,199 118,667 108,095 76,532 62,762 70,634 93,513 5.39%
PBT 62,366 57,313 48,933 26,242 16,170 -20,826 38,093 8.55%
Tax -15,715 -14,570 -13,003 -6,590 -3,649 3,447 -9,257 9.21%
NP 46,651 42,743 35,930 19,652 12,521 -17,379 28,836 8.34%
-
NP to SH 46,651 42,743 35,930 19,652 12,521 -17,379 28,836 8.34%
-
Tax Rate 25.20% 25.42% 26.57% 25.11% 22.57% - 24.30% -
Total Cost 81,548 75,924 72,165 56,880 50,241 88,013 64,677 3.93%
-
Net Worth 544,014 479,074 384,731 433,875 626,049 622,356 820,536 -6.61%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 13,600 10,193 - 133,990 - - - -
Div Payout % 29.15% 23.85% - 681.82% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 544,014 479,074 384,731 433,875 626,049 622,356 820,536 -6.61%
NOSH 358,584 339,769 326,043 1,276,103 1,138,272 1,174,256 1,172,195 -17.90%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 36.39% 36.02% 33.24% 25.68% 19.95% -24.60% 30.84% -
ROE 8.58% 8.92% 9.34% 4.53% 2.00% -2.79% 3.51% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 37.70 34.93 33.15 6.00 5.51 6.02 7.98 29.52%
EPS 13.71 12.58 11.02 1.54 1.10 -1.48 2.46 33.13%
DPS 4.00 3.00 0.00 10.50 0.00 0.00 0.00 -
NAPS 1.60 1.41 1.18 0.34 0.55 0.53 0.70 14.76%
Adjusted Per Share Value based on latest NOSH - 1,276,874
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 8.64 7.99 7.28 5.16 4.23 4.76 6.30 5.40%
EPS 3.14 2.88 2.42 1.32 0.84 -1.17 1.94 8.35%
DPS 0.92 0.69 0.00 9.03 0.00 0.00 0.00 -
NAPS 0.3665 0.3227 0.2592 0.2923 0.4218 0.4193 0.5528 -6.61%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.63 1.59 1.31 0.25 0.335 0.265 0.30 -
P/RPS 4.32 4.55 3.95 4.17 6.08 4.41 3.76 2.33%
P/EPS 11.88 12.64 11.89 16.23 30.45 -17.91 12.20 -0.44%
EY 8.42 7.91 8.41 6.16 3.28 -5.58 8.20 0.44%
DY 2.45 1.89 0.00 42.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.13 1.11 0.74 0.61 0.50 0.43 15.47%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 09/11/17 03/11/16 05/11/15 19/11/14 15/11/13 06/11/12 -
Price 1.54 1.59 1.23 0.30 0.33 0.275 0.31 -
P/RPS 4.08 4.55 3.71 5.00 5.98 4.57 3.89 0.79%
P/EPS 11.22 12.64 11.16 19.48 30.00 -18.58 12.60 -1.91%
EY 8.91 7.91 8.96 5.13 3.33 -5.38 7.94 1.93%
DY 2.60 1.89 0.00 35.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.13 1.04 0.88 0.60 0.52 0.44 13.87%

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