[RCECAP] YoY Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 60.42%
YoY- 14.55%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 240,987 224,753 218,495 209,616 195,175 182,664 166,077 6.39%
PBT 137,504 135,804 121,423 111,055 97,841 87,300 72,635 11.21%
Tax -33,560 -34,172 -30,851 -28,798 -26,035 -21,641 -14,931 14.44%
NP 103,944 101,632 90,572 82,257 71,806 65,659 57,704 10.30%
-
NP to SH 103,944 101,632 90,572 82,257 71,806 65,659 57,704 10.30%
-
Tax Rate 24.41% 25.16% 25.41% 25.93% 26.61% 24.79% 20.56% -
Total Cost 137,043 123,121 127,923 127,359 123,369 117,005 108,373 3.98%
-
Net Worth 769,264 840,185 732,700 637,275 559,810 495,189 407,477 11.16%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 168,505 25,570 21,444 17,317 13,653 10,245 - -
Div Payout % 162.11% 25.16% 23.68% 21.05% 19.02% 15.60% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 769,264 840,185 732,700 637,275 559,810 495,189 407,477 11.16%
NOSH 741,066 388,470 380,098 346,345 359,487 355,584 328,610 14.50%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 43.13% 45.22% 41.45% 39.24% 36.79% 35.95% 34.75% -
ROE 13.51% 12.10% 12.36% 12.91% 12.83% 13.26% 14.16% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 32.89 61.53 61.13 60.52 57.18 53.49 50.54 -6.90%
EPS 14.19 27.97 25.52 23.75 21.08 19.30 17.56 -3.48%
DPS 23.00 7.00 6.00 5.00 4.00 3.00 0.00 -
NAPS 1.05 2.30 2.05 1.84 1.64 1.45 1.24 -2.73%
Adjusted Per Share Value based on latest NOSH - 348,873
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 16.23 15.14 14.72 14.12 13.15 12.31 11.19 6.39%
EPS 7.00 6.85 6.10 5.54 4.84 4.42 3.89 10.28%
DPS 11.35 1.72 1.44 1.17 0.92 0.69 0.00 -
NAPS 0.5182 0.566 0.4936 0.4293 0.3771 0.3336 0.2745 11.16%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.69 3.77 2.75 1.65 1.47 1.50 1.36 -
P/RPS 5.14 6.13 4.50 2.73 2.57 2.80 2.69 11.39%
P/EPS 11.91 13.55 10.85 6.95 6.99 7.80 7.74 7.44%
EY 8.40 7.38 9.21 14.39 14.31 12.82 12.91 -6.90%
DY 13.61 1.86 2.18 3.03 2.72 2.00 0.00 -
P/NAPS 1.61 1.64 1.34 0.90 0.90 1.03 1.10 6.55%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 15/02/23 24/02/22 09/02/21 18/02/20 26/02/19 08/02/18 15/02/17 -
Price 1.85 1.66 2.51 1.69 1.65 1.47 1.51 -
P/RPS 5.62 2.70 4.11 2.79 2.89 2.75 2.99 11.08%
P/EPS 13.04 5.97 9.90 7.12 7.84 7.65 8.60 7.18%
EY 7.67 16.76 10.10 14.05 12.75 13.08 11.63 -6.69%
DY 12.43 4.22 2.39 2.96 2.42 2.04 0.00 -
P/NAPS 1.76 0.72 1.22 0.92 1.01 1.01 1.22 6.29%

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