[RCECAP] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 2.06%
YoY- 16.17%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 45,003 58,803 74,624 59,882 54,627 34,498 23,758 11.22%
PBT 20,304 34,782 41,299 24,974 19,534 15,994 11,935 9.25%
Tax -4,806 -7,900 -10,061 -6,060 -3,253 -3,044 -1,304 24.26%
NP 15,498 26,882 31,238 18,914 16,281 12,950 10,631 6.47%
-
NP to SH 15,498 26,882 31,238 18,914 16,281 12,950 10,631 6.47%
-
Tax Rate 23.67% 22.71% 24.36% 24.27% 16.65% 19.03% 10.93% -
Total Cost 29,505 31,921 43,386 40,968 38,346 21,548 13,127 14.43%
-
Net Worth 821,863 492,315 399,282 352,761 263,055 181,300 112,563 39.24%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 821,863 492,315 399,282 352,761 263,055 181,300 112,563 39.24%
NOSH 1,174,090 781,453 782,907 750,555 710,960 647,500 625,352 11.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 34.44% 45.72% 41.86% 31.59% 29.80% 37.54% 44.75% -
ROE 1.89% 5.46% 7.82% 5.36% 6.19% 7.14% 9.44% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.83 7.52 9.53 7.98 7.68 5.33 3.80 0.13%
EPS 1.32 3.44 3.99 2.52 2.29 2.00 1.70 -4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.63 0.51 0.47 0.37 0.28 0.18 25.37%
Adjusted Per Share Value based on latest NOSH - 750,555
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.03 3.96 5.03 4.03 3.68 2.32 1.60 11.21%
EPS 1.04 1.81 2.10 1.27 1.10 0.87 0.72 6.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5537 0.3317 0.269 0.2376 0.1772 0.1221 0.0758 39.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.30 0.29 0.41 0.43 0.27 0.61 0.20 -
P/RPS 7.83 3.85 4.30 5.39 3.51 11.45 5.26 6.84%
P/EPS 22.73 8.43 10.28 17.06 11.79 30.50 11.76 11.59%
EY 4.40 11.86 9.73 5.86 8.48 3.28 8.50 -10.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.80 0.91 0.73 2.18 1.11 -14.60%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 25/11/11 19/11/10 05/11/09 07/11/08 23/11/07 29/11/06 -
Price 0.31 0.31 0.42 0.43 0.24 0.57 0.23 -
P/RPS 8.09 4.12 4.41 5.39 3.12 10.70 6.05 4.95%
P/EPS 23.48 9.01 10.53 17.06 10.48 28.50 13.53 9.61%
EY 4.26 11.10 9.50 5.86 9.54 3.51 7.39 -8.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.82 0.91 0.65 2.04 1.28 -16.28%

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