[RCECAP] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 137.44%
YoY- -32.88%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 56,160 39,043 32,351 32,260 45,003 58,803 74,624 -4.62%
PBT 25,503 13,858 7,494 13,891 20,304 34,782 41,299 -7.71%
Tax -7,101 -3,643 -1,849 -3,489 -4,806 -7,900 -10,061 -5.63%
NP 18,402 10,215 5,645 10,402 15,498 26,882 31,238 -8.43%
-
NP to SH 18,402 10,215 5,645 10,402 15,498 26,882 31,238 -8.43%
-
Tax Rate 27.84% 26.29% 24.67% 25.12% 23.67% 22.71% 24.36% -
Total Cost 37,758 28,828 26,706 21,858 29,505 31,921 43,386 -2.28%
-
Net Worth 386,376 434,137 620,950 619,444 821,863 492,315 399,282 -0.54%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 134,071 - - - - - -
Div Payout % - 1,312.50% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 386,376 434,137 620,950 619,444 821,863 492,315 399,282 -0.54%
NOSH 327,437 1,276,874 1,129,000 1,168,764 1,174,090 781,453 782,907 -13.51%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 32.77% 26.16% 17.45% 32.24% 34.44% 45.72% 41.86% -
ROE 4.76% 2.35% 0.91% 1.68% 1.89% 5.46% 7.82% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.15 3.06 2.87 2.76 3.83 7.52 9.53 10.27%
EPS 5.62 0.80 0.50 0.89 1.32 3.44 3.99 5.86%
DPS 0.00 10.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 0.34 0.55 0.53 0.70 0.63 0.51 14.99%
Adjusted Per Share Value based on latest NOSH - 1,168,764
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.78 2.63 2.18 2.17 3.03 3.96 5.03 -4.64%
EPS 1.24 0.69 0.38 0.70 1.04 1.81 2.10 -8.39%
DPS 0.00 9.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2603 0.2925 0.4183 0.4173 0.5537 0.3317 0.269 -0.54%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.31 0.25 0.335 0.265 0.30 0.29 0.41 -
P/RPS 7.64 8.18 11.69 9.60 7.83 3.85 4.30 10.04%
P/EPS 23.31 31.25 67.00 29.78 22.73 8.43 10.28 14.60%
EY 4.29 3.20 1.49 3.36 4.40 11.86 9.73 -12.74%
DY 0.00 42.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.74 0.61 0.50 0.43 0.46 0.80 5.60%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/11/16 05/11/15 19/11/14 15/11/13 06/11/12 25/11/11 19/11/10 -
Price 1.23 0.30 0.33 0.275 0.31 0.31 0.42 -
P/RPS 7.17 9.81 11.52 9.96 8.09 4.12 4.41 8.42%
P/EPS 21.89 37.50 66.00 30.90 23.48 9.01 10.53 12.95%
EY 4.57 2.67 1.52 3.24 4.26 11.10 9.50 -11.47%
DY 0.00 35.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.88 0.60 0.52 0.44 0.49 0.82 4.03%

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