[RCECAP] YoY Quarter Result on 31-Dec-2017 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
08-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 5.05%
YoY- 5.24%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 77,855 72,502 66,976 63,997 57,982 41,552 33,540 15.05%
PBT 46,679 40,975 35,475 29,987 23,702 16,840 13,596 22.80%
Tax -11,923 -9,995 -10,320 -7,071 -1,928 -3,837 -1,076 49.25%
NP 34,756 30,980 25,155 22,916 21,774 13,003 12,520 18.53%
-
NP to SH 34,756 30,980 25,155 22,916 21,774 13,003 3,131 49.30%
-
Tax Rate 25.54% 24.39% 29.09% 23.58% 8.13% 22.79% 7.91% -
Total Cost 43,099 41,522 41,821 41,081 36,208 28,549 21,020 12.70%
-
Net Worth 732,700 641,927 559,810 495,189 414,106 450,599 579,814 3.97%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 732,700 641,927 559,810 495,189 414,106 450,599 579,814 3.97%
NOSH 380,098 348,873 359,487 355,584 333,957 1,287,425 1,159,629 -16.95%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 44.64% 42.73% 37.56% 35.81% 37.55% 31.29% 37.33% -
ROE 4.74% 4.83% 4.49% 4.63% 5.26% 2.89% 0.54% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 21.78 20.78 19.62 18.74 17.36 3.23 2.89 39.97%
EPS 9.72 8.88 7.37 6.71 6.52 1.01 0.27 81.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.84 1.64 1.45 1.24 0.35 0.50 26.48%
Adjusted Per Share Value based on latest NOSH - 355,584
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 5.24 4.88 4.51 4.31 3.91 2.80 2.26 15.03%
EPS 2.34 2.09 1.69 1.54 1.47 0.88 0.21 49.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4936 0.4325 0.3771 0.3336 0.279 0.3036 0.3906 3.97%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.75 1.65 1.47 1.50 1.36 0.27 0.305 -
P/RPS 12.62 7.94 7.49 8.00 7.83 8.37 10.55 3.02%
P/EPS 28.28 18.58 19.95 22.35 20.86 26.73 112.96 -20.59%
EY 3.54 5.38 5.01 4.47 4.79 3.74 0.89 25.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.90 0.90 1.03 1.10 0.77 0.61 14.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 09/02/21 18/02/20 26/02/19 08/02/18 15/02/17 03/02/16 09/02/15 -
Price 2.51 1.69 1.65 1.47 1.51 0.255 0.31 -
P/RPS 11.52 8.13 8.41 7.84 8.70 7.90 10.72 1.20%
P/EPS 25.81 19.03 22.39 21.91 23.16 25.25 114.81 -22.00%
EY 3.87 5.25 4.47 4.56 4.32 3.96 0.87 28.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.92 1.01 1.01 1.22 0.73 0.62 11.93%

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