[RCECAP] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 55.76%
YoY- 21.41%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 134,145 180,670 210,687 190,022 157,409 95,828 67,697 12.06%
PBT 56,386 105,237 117,440 79,977 67,776 47,924 53,417 0.90%
Tax -18,147 -20,353 -29,786 -21,651 -19,734 -9,961 -5,975 20.31%
NP 38,239 84,884 87,654 58,326 48,042 37,963 47,442 -3.52%
-
NP to SH 38,239 84,884 87,654 58,326 48,042 37,963 47,442 -3.52%
-
Tax Rate 32.18% 19.34% 25.36% 27.07% 29.12% 20.78% 11.19% -
Total Cost 95,906 95,786 123,033 131,696 109,367 57,865 20,255 29.55%
-
Net Worth 680,325 516,345 430,443 373,884 277,165 194,018 145,295 29.31%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 680,325 516,345 430,443 373,884 277,165 194,018 145,295 29.31%
NOSH 1,172,975 782,340 782,625 747,769 710,680 646,729 631,717 10.85%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 28.51% 46.98% 41.60% 30.69% 30.52% 39.62% 70.08% -
ROE 5.62% 16.44% 20.36% 15.60% 17.33% 19.57% 32.65% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.44 23.09 26.92 25.41 22.15 14.82 10.72 1.08%
EPS 3.26 10.85 11.20 7.80 6.76 5.87 7.51 -12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.66 0.55 0.50 0.39 0.30 0.23 16.65%
Adjusted Per Share Value based on latest NOSH - 781,984
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.04 12.17 14.19 12.80 10.60 6.46 4.56 12.06%
EPS 2.58 5.72 5.91 3.93 3.24 2.56 3.20 -3.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4583 0.3478 0.29 0.2519 0.1867 0.1307 0.0979 29.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.32 0.36 0.44 0.24 0.56 0.27 -
P/RPS 2.45 1.39 1.34 1.73 1.08 3.78 2.52 -0.46%
P/EPS 8.59 2.95 3.21 5.64 3.55 9.54 3.60 15.58%
EY 11.64 33.91 31.11 17.73 28.17 10.48 27.81 -13.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.65 0.88 0.62 1.87 1.17 -13.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 14/02/12 21/02/11 10/02/10 25/02/09 27/02/08 28/02/07 -
Price 0.245 0.34 0.35 0.45 0.24 0.39 0.38 -
P/RPS 2.14 1.47 1.30 1.77 1.08 2.63 3.55 -8.08%
P/EPS 7.52 3.13 3.13 5.77 3.55 6.64 5.06 6.81%
EY 13.31 31.91 32.00 17.33 28.17 15.05 19.76 -6.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.64 0.90 0.62 1.30 1.65 -20.37%

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