[RCECAP] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -403.31%
YoY- -273.15%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 44,302 34,884 29,951 33,687 49,189 58,899 65,589 -6.32%
PBT 11,101 15,963 18,584 -22,176 22,928 22,659 30,012 -15.26%
Tax -4,185 -4,799 -3,564 -6,344 -6,457 -6,056 -7,244 -8.73%
NP 6,916 11,164 15,020 -28,520 16,471 16,603 22,768 -17.99%
-
NP to SH 6,916 11,164 15,020 -28,520 16,471 16,603 22,768 -17.99%
-
Tax Rate 37.70% 30.06% 19.18% - 28.16% 26.73% 24.14% -
Total Cost 37,386 23,720 14,931 62,207 32,718 42,296 42,821 -2.23%
-
Net Worth 456,716 564,616 640,387 657,251 530,818 446,401 422,498 1.30%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 45,671 19,248 17,465 17,604 11,709 11,747 13,692 22.21%
Div Payout % 660.38% 172.41% 116.28% 0.00% 71.09% 70.75% 60.14% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 456,716 564,616 640,387 657,251 530,818 446,401 422,498 1.30%
NOSH 1,304,905 1,283,218 1,164,341 1,173,662 780,616 783,160 782,405 8.89%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 15.61% 32.00% 50.15% -84.66% 33.49% 28.19% 34.71% -
ROE 1.51% 1.98% 2.35% -4.34% 3.10% 3.72% 5.39% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.40 2.72 2.57 2.87 6.30 7.52 8.38 -13.94%
EPS 0.53 0.87 1.29 -2.43 2.11 2.12 2.91 -24.69%
DPS 3.50 1.50 1.50 1.50 1.50 1.50 1.75 12.23%
NAPS 0.35 0.44 0.55 0.56 0.68 0.57 0.54 -6.96%
Adjusted Per Share Value based on latest NOSH - 1,173,662
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.99 2.35 2.02 2.27 3.32 3.97 4.42 -6.30%
EPS 0.47 0.75 1.01 -1.92 1.11 1.12 1.54 -17.93%
DPS 3.08 1.30 1.18 1.19 0.79 0.79 0.92 22.28%
NAPS 0.3081 0.3809 0.432 0.4434 0.3581 0.3011 0.285 1.30%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.285 0.315 0.28 0.27 0.32 0.36 0.44 -
P/RPS 8.39 11.59 10.88 9.41 5.08 4.79 5.25 8.11%
P/EPS 53.77 36.21 21.71 -11.11 15.17 16.98 15.12 23.52%
EY 1.86 2.76 4.61 -9.00 6.59 5.89 6.61 -19.03%
DY 12.28 4.76 5.36 5.56 4.69 4.17 3.98 20.63%
P/NAPS 0.81 0.72 0.51 0.48 0.47 0.63 0.81 0.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 25/05/15 21/05/14 27/05/13 28/05/12 25/05/11 26/05/10 -
Price 0.75 0.335 0.32 0.31 0.31 0.34 0.38 -
P/RPS 22.09 12.32 12.44 10.80 4.92 4.52 4.53 30.19%
P/EPS 141.51 38.51 24.81 -12.76 14.69 16.04 13.06 48.70%
EY 0.71 2.60 4.03 -7.84 6.81 6.24 7.66 -32.70%
DY 4.67 4.48 4.69 4.84 4.84 4.41 4.61 0.21%
P/NAPS 2.14 0.76 0.58 0.55 0.46 0.60 0.70 20.45%

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