[RCECAP] YoY Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 53.92%
YoY- 9.36%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 224,753 218,495 209,616 195,175 182,664 166,077 118,084 11.31%
PBT 135,804 121,423 111,055 97,841 87,300 72,635 43,082 21.06%
Tax -34,172 -30,851 -28,798 -26,035 -21,641 -14,931 -10,427 21.85%
NP 101,632 90,572 82,257 71,806 65,659 57,704 32,655 20.81%
-
NP to SH 101,632 90,572 82,257 71,806 65,659 57,704 32,655 20.81%
-
Tax Rate 25.16% 25.41% 25.93% 26.61% 24.79% 20.56% 24.20% -
Total Cost 123,121 127,923 127,359 123,369 117,005 108,373 85,429 6.27%
-
Net Worth 840,185 732,700 637,275 559,810 495,189 407,477 448,205 11.03%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 25,570 21,444 17,317 13,653 10,245 - 134,461 -24.14%
Div Payout % 25.16% 23.68% 21.05% 19.02% 15.60% - 411.76% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 840,185 732,700 637,275 559,810 495,189 407,477 448,205 11.03%
NOSH 388,470 380,098 346,345 359,487 355,584 328,610 1,280,588 -18.01%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 45.22% 41.45% 39.24% 36.79% 35.95% 34.75% 27.65% -
ROE 12.10% 12.36% 12.91% 12.83% 13.26% 14.16% 7.29% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 61.53 61.13 60.52 57.18 53.49 50.54 9.22 37.17%
EPS 27.97 25.52 23.75 21.08 19.30 17.56 2.55 49.00%
DPS 7.00 6.00 5.00 4.00 3.00 0.00 10.50 -6.52%
NAPS 2.30 2.05 1.84 1.64 1.45 1.24 0.35 36.82%
Adjusted Per Share Value based on latest NOSH - 359,487
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 15.14 14.72 14.12 13.15 12.31 11.19 7.96 11.29%
EPS 6.85 6.10 5.54 4.84 4.42 3.89 2.20 20.81%
DPS 1.72 1.44 1.17 0.92 0.69 0.00 9.06 -24.16%
NAPS 0.566 0.4936 0.4293 0.3771 0.3336 0.2745 0.3019 11.03%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.77 2.75 1.65 1.47 1.50 1.36 0.27 -
P/RPS 6.13 4.50 2.73 2.57 2.80 2.69 2.93 13.07%
P/EPS 13.55 10.85 6.95 6.99 7.80 7.74 10.59 4.18%
EY 7.38 9.21 14.39 14.31 12.82 12.91 9.44 -4.01%
DY 1.86 2.18 3.03 2.72 2.00 0.00 38.89 -39.72%
P/NAPS 1.64 1.34 0.90 0.90 1.03 1.10 0.77 13.41%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 09/02/21 18/02/20 26/02/19 08/02/18 15/02/17 03/02/16 -
Price 1.66 2.51 1.69 1.65 1.47 1.51 0.255 -
P/RPS 2.70 4.11 2.79 2.89 2.75 2.99 2.77 -0.42%
P/EPS 5.97 9.90 7.12 7.84 7.65 8.60 10.00 -8.23%
EY 16.76 10.10 14.05 12.75 13.08 11.63 10.00 8.97%
DY 4.22 2.39 2.96 2.42 2.04 0.00 41.18 -31.56%
P/NAPS 0.72 1.22 0.92 1.01 1.01 1.22 0.73 -0.22%

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