[RCECAP] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 51.84%
YoY- 12.21%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 259,202 240,987 224,753 218,495 209,616 195,175 182,664 6.00%
PBT 145,715 137,504 135,804 121,423 111,055 97,841 87,300 8.90%
Tax -36,026 -33,560 -34,172 -30,851 -28,798 -26,035 -21,641 8.86%
NP 109,689 103,944 101,632 90,572 82,257 71,806 65,659 8.92%
-
NP to SH 109,689 103,944 101,632 90,572 82,257 71,806 65,659 8.92%
-
Tax Rate 24.72% 24.41% 25.16% 25.41% 25.93% 26.61% 24.79% -
Total Cost 149,513 137,043 123,121 127,923 127,359 123,369 117,005 4.16%
-
Net Worth 806,136 769,264 840,185 732,700 637,275 559,810 495,189 8.45%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 58,628 168,505 25,570 21,444 17,317 13,653 10,245 33.72%
Div Payout % 53.45% 162.11% 25.16% 23.68% 21.05% 19.02% 15.60% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 806,136 769,264 840,185 732,700 637,275 559,810 495,189 8.45%
NOSH 741,066 741,066 388,470 380,098 346,345 359,487 355,584 13.01%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 42.32% 43.13% 45.22% 41.45% 39.24% 36.79% 35.95% -
ROE 13.61% 13.51% 12.10% 12.36% 12.91% 12.83% 13.26% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 35.37 32.89 61.53 61.13 60.52 57.18 53.49 -6.65%
EPS 14.97 14.19 27.97 25.52 23.75 21.08 19.30 -4.14%
DPS 8.00 23.00 7.00 6.00 5.00 4.00 3.00 17.75%
NAPS 1.10 1.05 2.30 2.05 1.84 1.64 1.45 -4.49%
Adjusted Per Share Value based on latest NOSH - 388,470
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 34.98 32.52 30.33 29.48 28.29 26.34 24.65 6.00%
EPS 14.80 14.03 13.71 12.22 11.10 9.69 8.86 8.92%
DPS 7.91 22.74 3.45 2.89 2.34 1.84 1.38 33.75%
NAPS 1.0878 1.0381 1.1338 0.9887 0.8599 0.7554 0.6682 8.45%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.06 1.69 3.77 2.75 1.65 1.47 1.50 -
P/RPS 8.65 5.14 6.13 4.50 2.73 2.57 2.80 20.67%
P/EPS 20.44 11.91 13.55 10.85 6.95 6.99 7.80 17.40%
EY 4.89 8.40 7.38 9.21 14.39 14.31 12.82 -14.83%
DY 2.61 13.61 1.86 2.18 3.03 2.72 2.00 4.53%
P/NAPS 2.78 1.61 1.64 1.34 0.90 0.90 1.03 17.98%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 08/02/24 15/02/23 24/02/22 09/02/21 18/02/20 26/02/19 08/02/18 -
Price 3.14 1.85 1.66 2.51 1.69 1.65 1.47 -
P/RPS 8.88 5.62 2.70 4.11 2.79 2.89 2.75 21.56%
P/EPS 20.98 13.04 5.97 9.90 7.12 7.84 7.65 18.30%
EY 4.77 7.67 16.76 10.10 14.05 12.75 13.08 -15.46%
DY 2.55 12.43 4.22 2.39 2.96 2.42 2.04 3.78%
P/NAPS 2.85 1.76 0.72 1.22 0.92 1.01 1.01 18.86%

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