[RCECAP] YoY Cumulative Quarter Result on 31-Mar-2019 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 33.04%
YoY- 7.73%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 299,457 293,459 282,609 262,570 245,906 223,331 162,386 10.73%
PBT 177,231 167,223 148,900 131,089 117,373 101,490 54,183 21.82%
Tax -44,062 -42,590 -38,319 -35,556 -28,692 -22,541 -14,612 20.18%
NP 133,169 124,633 110,581 95,533 88,681 78,949 39,571 22.40%
-
NP to SH 133,169 124,633 110,581 95,533 88,681 78,949 39,571 22.40%
-
Tax Rate 24.86% 25.47% 25.73% 27.12% 24.45% 22.21% 26.97% -
Total Cost 166,288 168,826 172,028 167,037 157,225 144,382 122,815 5.17%
-
Net Worth 870,773 770,987 673,303 584,402 519,794 432,371 449,670 11.63%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 80,491 46,617 38,574 30,758 23,937 9,901 179,868 -12.53%
Div Payout % 60.44% 37.40% 34.88% 32.20% 26.99% 12.54% 454.55% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 870,773 770,987 673,303 584,402 519,794 432,371 449,670 11.63%
NOSH 739,987 382,655 372,938 360,555 355,994 330,054 1,284,772 -8.78%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 44.47% 42.47% 39.13% 36.38% 36.06% 35.35% 24.37% -
ROE 15.29% 16.17% 16.42% 16.35% 17.06% 18.26% 8.80% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 40.92 81.83 80.59 76.83 71.91 67.66 12.64 21.61%
EPS 18.25 35.03 31.83 28.02 26.03 23.92 3.08 34.50%
DPS 11.00 13.00 11.00 9.00 7.00 3.00 14.00 -3.93%
NAPS 1.19 2.15 1.92 1.71 1.52 1.31 0.35 22.61%
Adjusted Per Share Value based on latest NOSH - 360,555
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 20.20 19.80 19.07 17.71 16.59 15.07 10.95 10.73%
EPS 8.98 8.41 7.46 6.44 5.98 5.33 2.67 22.39%
DPS 5.43 3.14 2.60 2.07 1.61 0.67 12.13 -12.53%
NAPS 0.5874 0.5201 0.4542 0.3942 0.3507 0.2917 0.3034 11.63%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.85 2.60 1.49 1.63 1.23 1.78 0.285 -
P/RPS 4.52 3.18 1.85 2.12 1.71 2.63 2.25 12.32%
P/EPS 10.17 7.48 4.73 5.83 4.74 7.44 9.25 1.59%
EY 9.84 13.37 21.16 17.15 21.08 13.44 10.81 -1.55%
DY 5.95 5.00 7.38 5.52 5.69 1.69 49.12 -29.64%
P/NAPS 1.55 1.21 0.78 0.95 0.81 1.36 0.81 11.41%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 25/05/21 16/06/20 28/05/19 28/05/18 26/05/17 26/05/16 -
Price 1.76 2.73 1.81 1.63 1.33 1.83 0.75 -
P/RPS 4.30 3.34 2.25 2.12 1.85 2.70 5.93 -5.21%
P/EPS 9.67 7.85 5.74 5.83 5.13 7.65 24.35 -14.25%
EY 10.34 12.73 17.42 17.15 19.50 13.07 4.11 16.61%
DY 6.25 4.76 6.08 5.52 5.26 1.64 18.67 -16.66%
P/NAPS 1.48 1.27 0.94 0.95 0.88 1.40 2.14 -5.95%

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