[RCECAP] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 31.55%
YoY- -131.11%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 166,077 118,084 96,302 100,310 134,145 180,670 210,687 -3.88%
PBT 72,635 43,082 29,766 -4,359 56,386 105,237 117,440 -7.68%
Tax -14,931 -10,427 -4,725 1,852 -18,147 -20,353 -29,786 -10.86%
NP 57,704 32,655 25,041 -2,507 38,239 84,884 87,654 -6.72%
-
NP to SH 57,704 32,655 15,652 -11,896 38,239 84,884 87,654 -6.72%
-
Tax Rate 20.56% 24.20% 15.87% - 32.18% 19.34% 25.36% -
Total Cost 108,373 85,429 71,261 102,817 95,906 95,786 123,033 -2.09%
-
Net Worth 407,477 448,205 575,441 629,788 680,325 516,345 430,443 -0.90%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 134,461 - - - - - -
Div Payout % - 411.76% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 407,477 448,205 575,441 629,788 680,325 516,345 430,443 -0.90%
NOSH 328,610 1,280,588 1,150,882 1,166,274 1,172,975 782,340 782,625 -13.45%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 34.75% 27.65% 26.00% -2.50% 28.51% 46.98% 41.60% -
ROE 14.16% 7.29% 2.72% -1.89% 5.62% 16.44% 20.36% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 50.54 9.22 8.37 8.60 11.44 23.09 26.92 11.05%
EPS 17.56 2.55 1.36 -1.02 3.26 10.85 11.20 7.77%
DPS 0.00 10.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 0.35 0.50 0.54 0.58 0.66 0.55 14.49%
Adjusted Per Share Value based on latest NOSH - 1,166,595
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 22.41 15.93 13.00 13.54 18.10 24.38 28.43 -3.88%
EPS 7.79 4.41 2.11 -1.61 5.16 11.45 11.83 -6.72%
DPS 0.00 18.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5499 0.6048 0.7765 0.8498 0.918 0.6968 0.5808 -0.90%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.36 0.27 0.305 0.27 0.28 0.32 0.36 -
P/RPS 2.69 2.93 3.64 3.14 2.45 1.39 1.34 12.30%
P/EPS 7.74 10.59 22.43 -26.47 8.59 2.95 3.21 15.78%
EY 12.91 9.44 4.46 -3.78 11.64 33.91 31.11 -13.62%
DY 0.00 38.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.77 0.61 0.50 0.48 0.48 0.65 9.15%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 15/02/17 03/02/16 09/02/15 20/02/14 21/02/13 14/02/12 21/02/11 -
Price 1.51 0.255 0.31 0.28 0.245 0.34 0.35 -
P/RPS 2.99 2.77 3.70 3.26 2.14 1.47 1.30 14.87%
P/EPS 8.60 10.00 22.79 -27.45 7.52 3.13 3.13 18.32%
EY 11.63 10.00 4.39 -3.64 13.31 31.91 32.00 -15.51%
DY 0.00 41.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.73 0.62 0.52 0.42 0.52 0.64 11.34%

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