[RCECAP] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -33.52%
YoY- -0.8%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 34,884 29,951 33,687 49,189 58,899 65,589 57,991 -8.11%
PBT 15,963 18,584 -22,176 22,928 22,659 30,012 24,559 -6.92%
Tax -4,799 -3,564 -6,344 -6,457 -6,056 -7,244 -6,046 -3.77%
NP 11,164 15,020 -28,520 16,471 16,603 22,768 18,513 -8.08%
-
NP to SH 11,164 15,020 -28,520 16,471 16,603 22,768 18,513 -8.08%
-
Tax Rate 30.06% 19.18% - 28.16% 26.73% 24.14% 24.62% -
Total Cost 23,720 14,931 62,207 32,718 42,296 42,821 39,478 -8.13%
-
Net Worth 564,616 640,387 657,251 530,818 446,401 422,498 299,056 11.16%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 19,248 17,465 17,604 11,709 11,747 13,692 7,120 18.01%
Div Payout % 172.41% 116.28% 0.00% 71.09% 70.75% 60.14% 38.46% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 564,616 640,387 657,251 530,818 446,401 422,498 299,056 11.16%
NOSH 1,283,218 1,164,341 1,173,662 780,616 783,160 782,405 712,038 10.30%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 32.00% 50.15% -84.66% 33.49% 28.19% 34.71% 31.92% -
ROE 1.98% 2.35% -4.34% 3.10% 3.72% 5.39% 6.19% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.72 2.57 2.87 6.30 7.52 8.38 8.14 -16.69%
EPS 0.87 1.29 -2.43 2.11 2.12 2.91 2.60 -16.67%
DPS 1.50 1.50 1.50 1.50 1.50 1.75 1.00 6.98%
NAPS 0.44 0.55 0.56 0.68 0.57 0.54 0.42 0.77%
Adjusted Per Share Value based on latest NOSH - 780,616
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.35 2.02 2.27 3.32 3.97 4.42 3.91 -8.13%
EPS 0.75 1.01 -1.92 1.11 1.12 1.54 1.25 -8.15%
DPS 1.30 1.18 1.19 0.79 0.79 0.92 0.48 18.05%
NAPS 0.3809 0.432 0.4434 0.3581 0.3011 0.285 0.2017 11.17%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.315 0.28 0.27 0.32 0.36 0.44 0.25 -
P/RPS 11.59 10.88 9.41 5.08 4.79 5.25 3.07 24.77%
P/EPS 36.21 21.71 -11.11 15.17 16.98 15.12 9.62 24.70%
EY 2.76 4.61 -9.00 6.59 5.89 6.61 10.40 -19.82%
DY 4.76 5.36 5.56 4.69 4.17 3.98 4.00 2.94%
P/NAPS 0.72 0.51 0.48 0.47 0.63 0.81 0.60 3.08%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 21/05/14 27/05/13 28/05/12 25/05/11 26/05/10 27/05/09 -
Price 0.335 0.32 0.31 0.31 0.34 0.38 0.35 -
P/RPS 12.32 12.44 10.80 4.92 4.52 4.53 4.30 19.16%
P/EPS 38.51 24.81 -12.76 14.69 16.04 13.06 13.46 19.13%
EY 2.60 4.03 -7.84 6.81 6.24 7.66 7.43 -16.04%
DY 4.48 4.69 4.84 4.84 4.41 4.61 2.86 7.76%
P/NAPS 0.76 0.58 0.55 0.46 0.60 0.70 0.83 -1.45%

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