[RCECAP] YoY Quarter Result on 30-Sep-2021 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
09-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -10.86%
YoY- -4.39%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 87,823 81,758 69,822 75,921 70,176 64,964 61,565 6.09%
PBT 50,888 48,564 42,203 44,158 36,795 31,256 29,931 9.24%
Tax -12,640 -12,022 -10,658 -11,166 -9,637 -7,804 -8,116 7.65%
NP 38,248 36,542 31,545 32,992 27,158 23,452 21,815 9.80%
-
NP to SH 38,248 36,542 31,545 32,992 27,158 23,452 21,815 9.80%
-
Tax Rate 24.84% 24.75% 25.25% 25.29% 26.19% 24.97% 27.12% -
Total Cost 49,575 45,216 38,277 42,929 43,018 41,512 39,750 3.74%
-
Net Worth 828,121 908,025 822,472 715,551 625,085 544,014 480,611 9.48%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 58,628 168,424 25,474 21,359 17,363 13,600 10,225 33.76%
Div Payout % 153.28% 460.91% 80.76% 64.74% 63.94% 57.99% 46.88% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 828,121 908,025 822,472 715,551 625,085 544,014 480,611 9.48%
NOSH 741,066 740,596 387,177 379,661 368,854 358,584 340,859 13.81%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 43.55% 44.70% 45.18% 43.46% 38.70% 36.10% 35.43% -
ROE 4.62% 4.02% 3.84% 4.61% 4.34% 4.31% 4.54% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.98 11.16 19.19 21.33 20.21 19.11 18.06 -6.60%
EPS 5.22 4.99 8.67 9.27 7.82 6.90 6.40 -3.33%
DPS 8.00 23.00 7.00 6.00 5.00 4.00 3.00 17.75%
NAPS 1.13 1.24 2.26 2.01 1.80 1.60 1.41 -3.62%
Adjusted Per Share Value based on latest NOSH - 387,177
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.85 11.03 9.42 10.24 9.47 8.77 8.31 6.09%
EPS 5.16 4.93 4.26 4.45 3.66 3.16 2.94 9.82%
DPS 7.91 22.73 3.44 2.88 2.34 1.84 1.38 33.75%
NAPS 1.1175 1.2253 1.1098 0.9656 0.8435 0.7341 0.6485 9.48%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.47 1.60 3.24 1.90 1.55 1.63 1.59 -
P/RPS 20.61 14.33 16.89 8.91 7.67 8.53 8.80 15.23%
P/EPS 47.33 32.06 37.38 20.50 19.82 23.63 24.84 11.33%
EY 2.11 3.12 2.68 4.88 5.05 4.23 4.03 -10.21%
DY 3.24 14.38 2.16 3.16 3.23 2.45 1.89 9.39%
P/NAPS 2.19 1.29 1.43 0.95 0.86 1.02 1.13 11.65%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 21/11/22 09/11/21 10/11/20 11/11/19 14/11/18 09/11/17 -
Price 2.71 1.77 3.79 1.94 1.57 1.54 1.59 -
P/RPS 22.61 15.85 19.75 9.10 7.77 8.06 8.80 17.02%
P/EPS 51.92 35.47 43.72 20.93 20.08 22.33 24.84 13.06%
EY 1.93 2.82 2.29 4.78 4.98 4.48 4.03 -11.54%
DY 2.95 12.99 1.85 3.09 3.18 2.60 1.89 7.69%
P/NAPS 2.40 1.43 1.68 0.97 0.87 0.96 1.13 13.36%

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