[RCECAP] YoY Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
11-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 112.6%
YoY- 9.92%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 159,419 147,857 140,640 137,114 128,199 118,667 108,095 6.68%
PBT 91,451 89,453 74,744 70,080 62,366 57,313 48,933 10.97%
Tax -22,682 -22,521 -18,928 -18,803 -15,715 -14,570 -13,003 9.71%
NP 68,769 66,932 55,816 51,277 46,651 42,743 35,930 11.42%
-
NP to SH 68,769 66,932 55,816 51,277 46,651 42,743 35,930 11.42%
-
Tax Rate 24.80% 25.18% 25.32% 26.83% 25.20% 25.42% 26.57% -
Total Cost 90,650 80,925 84,824 85,837 81,548 75,924 72,165 3.87%
-
Net Worth 908,025 822,472 715,551 625,085 544,014 479,074 384,731 15.37%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 168,424 25,474 21,359 17,363 13,600 10,193 - -
Div Payout % 244.91% 38.06% 38.27% 33.86% 29.15% 23.85% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 908,025 822,472 715,551 625,085 544,014 479,074 384,731 15.37%
NOSH 740,596 387,177 379,661 368,854 358,584 339,769 326,043 14.64%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 43.14% 45.27% 39.69% 37.40% 36.39% 36.02% 33.24% -
ROE 7.57% 8.14% 7.80% 8.20% 8.58% 8.92% 9.34% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 21.77 40.63 39.51 39.48 37.70 34.93 33.15 -6.76%
EPS 9.39 18.47 15.79 14.86 13.71 12.58 11.02 -2.63%
DPS 23.00 7.00 6.00 5.00 4.00 3.00 0.00 -
NAPS 1.24 2.26 2.01 1.80 1.60 1.41 1.18 0.82%
Adjusted Per Share Value based on latest NOSH - 368,854
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 10.75 9.97 9.49 9.25 8.65 8.01 7.29 6.68%
EPS 4.64 4.52 3.77 3.46 3.15 2.88 2.42 11.45%
DPS 11.36 1.72 1.44 1.17 0.92 0.69 0.00 -
NAPS 0.6126 0.5549 0.4827 0.4217 0.367 0.3232 0.2595 15.38%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.60 3.24 1.90 1.55 1.63 1.59 1.31 -
P/RPS 7.35 7.97 4.81 3.93 4.32 4.55 3.95 10.89%
P/EPS 17.04 17.62 12.12 10.50 11.88 12.64 11.89 6.17%
EY 5.87 5.68 8.25 9.53 8.42 7.91 8.41 -5.81%
DY 14.38 2.16 3.16 3.23 2.45 1.89 0.00 -
P/NAPS 1.29 1.43 0.95 0.86 1.02 1.13 1.11 2.53%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 21/11/22 09/11/21 10/11/20 11/11/19 14/11/18 09/11/17 03/11/16 -
Price 1.77 3.79 1.94 1.57 1.54 1.59 1.23 -
P/RPS 8.13 9.33 4.91 3.98 4.08 4.55 3.71 13.96%
P/EPS 18.85 20.61 12.37 10.63 11.22 12.64 11.16 9.12%
EY 5.31 4.85 8.08 9.40 8.91 7.91 8.96 -8.34%
DY 12.99 1.85 3.09 3.18 2.60 1.89 0.00 -
P/NAPS 1.43 1.68 0.97 0.87 0.96 1.13 1.04 5.44%

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