[RCECAP] YoY Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
10-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 144.55%
YoY- 8.85%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 171,793 159,419 147,857 140,640 137,114 128,199 118,667 6.35%
PBT 99,879 91,451 89,453 74,744 70,080 62,366 57,313 9.69%
Tax -24,753 -22,682 -22,521 -18,928 -18,803 -15,715 -14,570 9.23%
NP 75,126 68,769 66,932 55,816 51,277 46,651 42,743 9.85%
-
NP to SH 75,126 68,769 66,932 55,816 51,277 46,651 42,743 9.85%
-
Tax Rate 24.78% 24.80% 25.18% 25.32% 26.83% 25.20% 25.42% -
Total Cost 96,667 90,650 80,925 84,824 85,837 81,548 75,924 4.10%
-
Net Worth 828,121 908,025 822,472 715,551 625,085 544,014 479,074 9.54%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 58,628 168,424 25,474 21,359 17,363 13,600 10,193 33.83%
Div Payout % 78.04% 244.91% 38.06% 38.27% 33.86% 29.15% 23.85% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 828,121 908,025 822,472 715,551 625,085 544,014 479,074 9.54%
NOSH 741,066 740,596 387,177 379,661 368,854 358,584 339,769 13.87%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 43.73% 43.14% 45.27% 39.69% 37.40% 36.39% 36.02% -
ROE 9.07% 7.57% 8.14% 7.80% 8.20% 8.58% 8.92% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 23.44 21.77 40.63 39.51 39.48 37.70 34.93 -6.42%
EPS 10.25 9.39 18.47 15.79 14.86 13.71 12.58 -3.35%
DPS 8.00 23.00 7.00 6.00 5.00 4.00 3.00 17.75%
NAPS 1.13 1.24 2.26 2.01 1.80 1.60 1.41 -3.62%
Adjusted Per Share Value based on latest NOSH - 379,661
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.59 10.75 9.97 9.49 9.25 8.65 8.01 6.34%
EPS 5.07 4.64 4.52 3.77 3.46 3.15 2.88 9.87%
DPS 3.96 11.36 1.72 1.44 1.17 0.92 0.69 33.78%
NAPS 0.5587 0.6126 0.5549 0.4827 0.4217 0.367 0.3232 9.54%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.47 1.60 3.24 1.90 1.55 1.63 1.59 -
P/RPS 10.54 7.35 7.97 4.81 3.93 4.32 4.55 15.02%
P/EPS 24.09 17.04 17.62 12.12 10.50 11.88 12.64 11.34%
EY 4.15 5.87 5.68 8.25 9.53 8.42 7.91 -10.18%
DY 3.24 14.38 2.16 3.16 3.23 2.45 1.89 9.39%
P/NAPS 2.19 1.29 1.43 0.95 0.86 1.02 1.13 11.65%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 21/11/22 09/11/21 10/11/20 11/11/19 14/11/18 09/11/17 -
Price 2.71 1.77 3.79 1.94 1.57 1.54 1.59 -
P/RPS 11.56 8.13 9.33 4.91 3.98 4.08 4.55 16.80%
P/EPS 26.44 18.85 20.61 12.37 10.63 11.22 12.64 13.08%
EY 3.78 5.31 4.85 8.08 9.40 8.91 7.91 -11.57%
DY 2.95 12.99 1.85 3.09 3.18 2.60 1.89 7.69%
P/NAPS 2.40 1.43 1.68 0.97 0.87 0.96 1.13 13.36%

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