[RCECAP] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 32.61%
YoY- -54.95%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 118,084 96,302 100,310 134,145 180,670 210,687 190,022 -7.61%
PBT 43,082 29,766 -4,359 56,386 105,237 117,440 79,977 -9.79%
Tax -10,427 -4,725 1,852 -18,147 -20,353 -29,786 -21,651 -11.46%
NP 32,655 25,041 -2,507 38,239 84,884 87,654 58,326 -9.21%
-
NP to SH 32,655 15,652 -11,896 38,239 84,884 87,654 58,326 -9.21%
-
Tax Rate 24.20% 15.87% - 32.18% 19.34% 25.36% 27.07% -
Total Cost 85,429 71,261 102,817 95,906 95,786 123,033 131,696 -6.95%
-
Net Worth 448,205 575,441 629,788 680,325 516,345 430,443 373,884 3.06%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 134,461 - - - - - - -
Div Payout % 411.76% - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 448,205 575,441 629,788 680,325 516,345 430,443 373,884 3.06%
NOSH 1,280,588 1,150,882 1,166,274 1,172,975 782,340 782,625 747,769 9.37%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 27.65% 26.00% -2.50% 28.51% 46.98% 41.60% 30.69% -
ROE 7.29% 2.72% -1.89% 5.62% 16.44% 20.36% 15.60% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.22 8.37 8.60 11.44 23.09 26.92 25.41 -15.53%
EPS 2.55 1.36 -1.02 3.26 10.85 11.20 7.80 -16.99%
DPS 10.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.50 0.54 0.58 0.66 0.55 0.50 -5.76%
Adjusted Per Share Value based on latest NOSH - 1,175,374
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.93 13.00 13.54 18.10 24.38 28.43 25.64 -7.62%
EPS 4.41 2.11 -1.61 5.16 11.45 11.83 7.87 -9.19%
DPS 18.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6048 0.7765 0.8498 0.918 0.6968 0.5808 0.5045 3.06%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.27 0.305 0.27 0.28 0.32 0.36 0.44 -
P/RPS 2.93 3.64 3.14 2.45 1.39 1.34 1.73 9.17%
P/EPS 10.59 22.43 -26.47 8.59 2.95 3.21 5.64 11.06%
EY 9.44 4.46 -3.78 11.64 33.91 31.11 17.73 -9.96%
DY 38.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.61 0.50 0.48 0.48 0.65 0.88 -2.19%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 03/02/16 09/02/15 20/02/14 21/02/13 14/02/12 21/02/11 10/02/10 -
Price 0.255 0.31 0.28 0.245 0.34 0.35 0.45 -
P/RPS 2.77 3.70 3.26 2.14 1.47 1.30 1.77 7.74%
P/EPS 10.00 22.79 -27.45 7.52 3.13 3.13 5.77 9.59%
EY 10.00 4.39 -3.64 13.31 31.91 32.00 17.33 -8.75%
DY 41.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.62 0.52 0.42 0.52 0.64 0.90 -3.42%

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