[RCECAP] YoY Quarter Result on 31-Dec-2015 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
03-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 27.29%
YoY- 315.3%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 66,976 63,997 57,982 41,552 33,540 29,676 40,632 8.68%
PBT 35,475 29,987 23,702 16,840 13,596 16,467 18,293 11.66%
Tax -10,320 -7,071 -1,928 -3,837 -1,076 -1,595 -8,890 2.51%
NP 25,155 22,916 21,774 13,003 12,520 14,872 9,403 17.81%
-
NP to SH 25,155 22,916 21,774 13,003 3,131 5,483 9,403 17.81%
-
Tax Rate 29.09% 23.58% 8.13% 22.79% 7.91% 9.69% 48.60% -
Total Cost 41,821 41,081 36,208 28,549 21,020 14,804 31,229 4.98%
-
Net Worth 559,810 495,189 414,106 450,599 579,814 629,961 681,717 -3.22%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 559,810 495,189 414,106 450,599 579,814 629,961 681,717 -3.22%
NOSH 359,487 355,584 333,957 1,287,425 1,159,629 1,166,595 1,175,374 -17.90%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 37.56% 35.81% 37.55% 31.29% 37.33% 50.11% 23.14% -
ROE 4.49% 4.63% 5.26% 2.89% 0.54% 0.87% 1.38% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 19.62 18.74 17.36 3.23 2.89 2.54 3.46 33.52%
EPS 7.37 6.71 6.52 1.01 0.27 0.47 0.80 44.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.45 1.24 0.35 0.50 0.54 0.58 18.90%
Adjusted Per Share Value based on latest NOSH - 1,287,425
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.04 8.64 7.82 5.61 4.53 4.00 5.48 8.69%
EPS 3.39 3.09 2.94 1.75 0.42 0.74 1.27 17.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7554 0.6682 0.5588 0.608 0.7824 0.8501 0.9199 -3.22%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.47 1.50 1.36 0.27 0.305 0.27 0.28 -
P/RPS 7.49 8.00 7.83 8.37 10.55 10.61 8.10 -1.29%
P/EPS 19.95 22.35 20.86 26.73 112.96 57.45 35.00 -8.93%
EY 5.01 4.47 4.79 3.74 0.89 1.74 2.86 9.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.03 1.10 0.77 0.61 0.50 0.48 11.03%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 08/02/18 15/02/17 03/02/16 09/02/15 20/02/14 21/02/13 -
Price 1.65 1.47 1.51 0.255 0.31 0.28 0.245 -
P/RPS 8.41 7.84 8.70 7.90 10.72 11.01 7.09 2.88%
P/EPS 22.39 21.91 23.16 25.25 114.81 59.57 30.63 -5.08%
EY 4.47 4.56 4.32 3.96 0.87 1.68 3.27 5.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.01 1.22 0.73 0.62 0.52 0.42 15.73%

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