[RCECAP] YoY Quarter Result on 30-Sep-2015 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
05-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 8.24%
YoY- 80.96%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 64,964 61,565 56,160 39,043 32,351 32,260 45,003 6.30%
PBT 31,256 29,931 25,503 13,858 7,494 13,891 20,304 7.45%
Tax -7,804 -8,116 -7,101 -3,643 -1,849 -3,489 -4,806 8.41%
NP 23,452 21,815 18,402 10,215 5,645 10,402 15,498 7.14%
-
NP to SH 23,452 21,815 18,402 10,215 5,645 10,402 15,498 7.14%
-
Tax Rate 24.97% 27.12% 27.84% 26.29% 24.67% 25.12% 23.67% -
Total Cost 41,512 39,750 37,758 28,828 26,706 21,858 29,505 5.85%
-
Net Worth 544,014 480,611 386,376 434,137 620,950 619,444 821,863 -6.64%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 13,600 10,225 - 134,071 - - - -
Div Payout % 57.99% 46.88% - 1,312.50% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 544,014 480,611 386,376 434,137 620,950 619,444 821,863 -6.64%
NOSH 358,584 340,859 327,437 1,276,874 1,129,000 1,168,764 1,174,090 -17.92%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 36.10% 35.43% 32.77% 26.16% 17.45% 32.24% 34.44% -
ROE 4.31% 4.54% 4.76% 2.35% 0.91% 1.68% 1.89% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 19.11 18.06 17.15 3.06 2.87 2.76 3.83 30.70%
EPS 6.90 6.40 5.62 0.80 0.50 0.89 1.32 31.72%
DPS 4.00 3.00 0.00 10.50 0.00 0.00 0.00 -
NAPS 1.60 1.41 1.18 0.34 0.55 0.53 0.70 14.76%
Adjusted Per Share Value based on latest NOSH - 1,276,874
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.38 4.15 3.79 2.63 2.18 2.18 3.04 6.27%
EPS 1.58 1.47 1.24 0.69 0.38 0.70 1.05 7.04%
DPS 0.92 0.69 0.00 9.04 0.00 0.00 0.00 -
NAPS 0.367 0.3242 0.2607 0.2929 0.4189 0.4179 0.5544 -6.64%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.63 1.59 1.31 0.25 0.335 0.265 0.30 -
P/RPS 8.53 8.80 7.64 8.18 11.69 9.60 7.83 1.43%
P/EPS 23.63 24.84 23.31 31.25 67.00 29.78 22.73 0.64%
EY 4.23 4.03 4.29 3.20 1.49 3.36 4.40 -0.65%
DY 2.45 1.89 0.00 42.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.13 1.11 0.74 0.61 0.50 0.43 15.47%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 09/11/17 03/11/16 05/11/15 19/11/14 15/11/13 06/11/12 -
Price 1.54 1.59 1.23 0.30 0.33 0.275 0.31 -
P/RPS 8.06 8.80 7.17 9.81 11.52 9.96 8.09 -0.06%
P/EPS 22.33 24.84 21.89 37.50 66.00 30.90 23.48 -0.83%
EY 4.48 4.03 4.57 2.67 1.52 3.24 4.26 0.84%
DY 2.60 1.89 0.00 35.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.13 1.04 0.88 0.60 0.52 0.44 13.87%

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