[RCECAP] YoY Quarter Result on 30-Sep-2019 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
11-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 12.6%
YoY- 15.8%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 81,758 69,822 75,921 70,176 64,964 61,565 56,160 6.45%
PBT 48,564 42,203 44,158 36,795 31,256 29,931 25,503 11.32%
Tax -12,022 -10,658 -11,166 -9,637 -7,804 -8,116 -7,101 9.16%
NP 36,542 31,545 32,992 27,158 23,452 21,815 18,402 12.10%
-
NP to SH 36,542 31,545 32,992 27,158 23,452 21,815 18,402 12.10%
-
Tax Rate 24.75% 25.25% 25.29% 26.19% 24.97% 27.12% 27.84% -
Total Cost 45,216 38,277 42,929 43,018 41,512 39,750 37,758 3.04%
-
Net Worth 908,025 822,472 715,551 625,085 544,014 480,611 386,376 15.29%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 168,424 25,474 21,359 17,363 13,600 10,225 - -
Div Payout % 460.91% 80.76% 64.74% 63.94% 57.99% 46.88% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 908,025 822,472 715,551 625,085 544,014 480,611 386,376 15.29%
NOSH 740,596 387,177 379,661 368,854 358,584 340,859 327,437 14.56%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 44.70% 45.18% 43.46% 38.70% 36.10% 35.43% 32.77% -
ROE 4.02% 3.84% 4.61% 4.34% 4.31% 4.54% 4.76% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 11.16 19.19 21.33 20.21 19.11 18.06 17.15 -6.90%
EPS 4.99 8.67 9.27 7.82 6.90 6.40 5.62 -1.96%
DPS 23.00 7.00 6.00 5.00 4.00 3.00 0.00 -
NAPS 1.24 2.26 2.01 1.80 1.60 1.41 1.18 0.82%
Adjusted Per Share Value based on latest NOSH - 368,854
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 11.03 9.42 10.24 9.47 8.77 8.31 7.58 6.44%
EPS 4.93 4.26 4.45 3.66 3.16 2.94 2.48 12.12%
DPS 22.73 3.44 2.88 2.34 1.84 1.38 0.00 -
NAPS 1.2253 1.1098 0.9656 0.8435 0.7341 0.6485 0.5214 15.29%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.60 3.24 1.90 1.55 1.63 1.59 1.31 -
P/RPS 14.33 16.89 8.91 7.67 8.53 8.80 7.64 11.04%
P/EPS 32.06 37.38 20.50 19.82 23.63 24.84 23.31 5.45%
EY 3.12 2.68 4.88 5.05 4.23 4.03 4.29 -5.16%
DY 14.38 2.16 3.16 3.23 2.45 1.89 0.00 -
P/NAPS 1.29 1.43 0.95 0.86 1.02 1.13 1.11 2.53%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 21/11/22 09/11/21 10/11/20 11/11/19 14/11/18 09/11/17 03/11/16 -
Price 1.77 3.79 1.94 1.57 1.54 1.59 1.23 -
P/RPS 15.85 19.75 9.10 7.77 8.06 8.80 7.17 14.12%
P/EPS 35.47 43.72 20.93 20.08 22.33 24.84 21.89 8.37%
EY 2.82 2.29 4.78 4.98 4.48 4.03 4.57 -7.72%
DY 12.99 1.85 3.09 3.18 2.60 1.89 0.00 -
P/NAPS 1.43 1.68 0.97 0.87 0.96 1.13 1.04 5.44%

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