[RCECAP] YoY Quarter Result on 31-Dec-2021 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 10.0%
YoY- -0.16%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 87,409 81,568 76,896 77,855 72,502 66,976 63,997 5.33%
PBT 45,836 46,053 46,351 46,679 40,975 35,475 29,987 7.32%
Tax -11,273 -10,878 -11,651 -11,923 -9,995 -10,320 -7,071 8.07%
NP 34,563 35,175 34,700 34,756 30,980 25,155 22,916 7.08%
-
NP to SH 34,563 35,175 34,700 34,756 30,980 25,155 22,916 7.08%
-
Tax Rate 24.59% 23.62% 25.14% 25.54% 24.39% 29.09% 23.58% -
Total Cost 52,846 46,393 42,196 43,099 41,522 41,821 41,081 4.28%
-
Net Worth 806,136 769,264 840,185 732,700 641,927 559,810 495,189 8.45%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 806,136 769,264 840,185 732,700 641,927 559,810 495,189 8.45%
NOSH 741,066 741,066 388,470 380,098 348,873 359,487 355,584 13.01%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 39.54% 43.12% 45.13% 44.64% 42.73% 37.56% 35.81% -
ROE 4.29% 4.57% 4.13% 4.74% 4.83% 4.49% 4.63% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.93 11.13 21.05 21.78 20.78 19.62 18.74 -7.24%
EPS 4.72 4.80 9.50 9.72 8.88 7.37 6.71 -5.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.05 2.30 2.05 1.84 1.64 1.45 -4.49%
Adjusted Per Share Value based on latest NOSH - 388,470
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.80 11.01 10.38 10.51 9.78 9.04 8.64 5.32%
EPS 4.66 4.75 4.68 4.69 4.18 3.39 3.09 7.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0878 1.0381 1.1338 0.9887 0.8662 0.7554 0.6682 8.45%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.06 1.69 3.77 2.75 1.65 1.47 1.50 -
P/RPS 25.66 15.18 17.91 12.62 7.94 7.49 8.00 21.42%
P/EPS 64.88 35.20 39.69 28.28 18.58 19.95 22.35 19.42%
EY 1.54 2.84 2.52 3.54 5.38 5.01 4.47 -16.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 1.61 1.64 1.34 0.90 0.90 1.03 17.98%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 08/02/24 15/02/23 24/02/22 09/02/21 18/02/20 26/02/19 08/02/18 -
Price 3.14 1.85 1.66 2.51 1.69 1.65 1.47 -
P/RPS 26.33 16.62 7.89 11.52 8.13 8.41 7.84 22.36%
P/EPS 66.58 38.53 17.48 25.81 19.03 22.39 21.91 20.34%
EY 1.50 2.60 5.72 3.87 5.25 4.47 4.56 -16.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 1.76 0.72 1.22 0.92 1.01 1.01 18.86%

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