[RCECAP] YoY Quarter Result on 31-Mar-2021 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -2.0%
YoY- 20.25%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 82,645 74,704 74,964 72,993 67,395 63,242 57,254 6.30%
PBT 46,438 41,427 45,800 37,845 33,248 30,073 28,855 8.24%
Tax -11,598 -9,890 -11,739 -9,521 -9,521 -7,051 -7,610 7.27%
NP 34,840 31,537 34,061 28,324 23,727 23,022 21,245 8.58%
-
NP to SH 34,840 31,537 34,061 28,324 23,727 23,022 21,245 8.58%
-
Tax Rate 24.98% 23.87% 25.63% 25.16% 28.64% 23.45% 26.37% -
Total Cost 47,805 43,167 40,903 44,669 43,668 40,220 36,009 4.83%
-
Net Worth 806,136 870,773 770,987 673,303 584,402 519,794 438,282 10.68%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 51,299 29,269 25,101 21,040 17,087 13,678 10,037 31.22%
Div Payout % 147.24% 92.81% 73.70% 74.29% 72.02% 59.42% 47.24% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 806,136 870,773 770,987 673,303 584,402 519,794 438,282 10.68%
NOSH 741,066 739,987 382,655 372,938 360,555 355,994 334,566 14.16%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 42.16% 42.22% 45.44% 38.80% 35.21% 36.40% 37.11% -
ROE 4.32% 3.62% 4.42% 4.21% 4.06% 4.43% 4.85% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 11.28 10.21 20.90 20.81 19.72 18.49 17.11 -6.70%
EPS 4.75 4.31 9.50 8.08 6.94 6.73 6.35 -4.72%
DPS 7.00 4.00 7.00 6.00 5.00 4.00 3.00 15.15%
NAPS 1.10 1.19 2.15 1.92 1.71 1.52 1.31 -2.86%
Adjusted Per Share Value based on latest NOSH - 382,655
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 11.15 10.08 10.12 9.85 9.09 8.53 7.73 6.29%
EPS 4.70 4.26 4.60 3.82 3.20 3.11 2.87 8.56%
DPS 6.92 3.95 3.39 2.84 2.31 1.85 1.35 31.29%
NAPS 1.0878 1.175 1.0404 0.9086 0.7886 0.7014 0.5914 10.68%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.82 1.85 2.60 1.49 1.63 1.23 1.78 -
P/RPS 16.14 18.12 12.44 7.16 8.27 6.65 10.40 7.59%
P/EPS 38.28 42.92 27.37 18.45 23.48 18.27 28.03 5.32%
EY 2.61 2.33 3.65 5.42 4.26 5.47 3.57 -5.08%
DY 3.85 2.16 2.69 4.03 3.07 3.25 1.69 14.70%
P/NAPS 1.65 1.55 1.21 0.78 0.95 0.81 1.36 3.27%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 30/05/22 25/05/21 16/06/20 28/05/19 28/05/18 26/05/17 -
Price 1.92 1.76 2.73 1.81 1.63 1.33 1.83 -
P/RPS 17.03 17.24 13.06 8.70 8.27 7.19 10.69 8.06%
P/EPS 40.39 40.84 28.74 22.41 23.48 19.76 28.82 5.78%
EY 2.48 2.45 3.48 4.46 4.26 5.06 3.47 -5.44%
DY 3.65 2.27 2.56 3.31 3.07 3.01 1.64 14.25%
P/NAPS 1.75 1.48 1.27 0.94 0.95 0.88 1.40 3.78%

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