[RCECAP] YoY Quarter Result on 31-Mar-2007 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -46.63%
YoY- 116.85%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 65,589 57,991 36,110 30,974 18,974 12,642 16,328 26.06%
PBT 30,012 24,559 18,837 20,343 7,033 2,892 5,930 31.01%
Tax -7,244 -6,046 -6,210 -4,413 1,004 2,647 -3,914 10.79%
NP 22,768 18,513 12,627 15,930 8,037 5,539 2,016 49.75%
-
NP to SH 22,768 18,513 12,627 15,930 7,346 5,539 2,016 49.75%
-
Tax Rate 24.14% 24.62% 32.97% 21.69% -14.28% -91.53% 66.00% -
Total Cost 42,821 39,478 23,483 15,044 10,937 7,103 14,312 20.03%
-
Net Worth 422,498 299,056 207,212 161,890 81,622 40,202 40,177 47.98%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 13,692 7,120 6,475 6,475 - - - -
Div Payout % 60.14% 38.46% 51.28% 40.65% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 422,498 299,056 207,212 161,890 81,622 40,202 40,177 47.98%
NOSH 782,405 712,038 647,538 647,560 408,111 402,028 40,151 64.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 34.71% 31.92% 34.97% 51.43% 42.36% 43.81% 12.35% -
ROE 5.39% 6.19% 6.09% 9.84% 9.00% 13.78% 5.02% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 8.38 8.14 5.58 4.78 4.65 3.14 40.64 -23.12%
EPS 2.91 2.60 1.95 2.46 1.37 1.38 0.50 34.10%
DPS 1.75 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.54 0.42 0.32 0.25 0.20 0.10 1.00 -9.75%
Adjusted Per Share Value based on latest NOSH - 647,560
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 4.42 3.91 2.43 2.09 1.28 0.85 1.10 26.07%
EPS 1.53 1.25 0.85 1.07 0.49 0.37 0.14 48.94%
DPS 0.92 0.48 0.44 0.44 0.00 0.00 0.00 -
NAPS 0.2846 0.2015 0.1396 0.1091 0.055 0.0271 0.0271 47.95%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.44 0.25 0.35 0.46 0.15 0.15 0.17 -
P/RPS 5.25 3.07 6.28 9.62 3.23 4.77 0.42 52.31%
P/EPS 15.12 9.62 17.95 18.70 8.33 10.89 3.39 28.28%
EY 6.61 10.40 5.57 5.35 12.00 9.19 29.52 -22.06%
DY 3.98 4.00 2.86 2.17 0.00 0.00 0.00 -
P/NAPS 0.81 0.60 1.09 1.84 0.75 1.50 0.17 29.70%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 26/05/08 22/05/07 19/05/06 25/05/05 31/05/04 -
Price 0.38 0.35 0.41 0.57 0.24 0.14 1.76 -
P/RPS 4.53 4.30 7.35 11.92 5.16 4.45 4.33 0.75%
P/EPS 13.06 13.46 21.03 23.17 13.33 10.16 35.08 -15.17%
EY 7.66 7.43 4.76 4.32 7.50 9.84 2.85 17.90%
DY 4.61 2.86 2.44 1.75 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 1.28 2.28 1.20 1.40 1.76 -14.23%

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