[RCECAP] YoY TTM Result on 30-Jun-2008 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 7.09%
YoY- -18.41%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 271,459 247,512 235,270 150,995 107,816 65,402 42,317 36.29%
PBT 146,169 118,770 100,221 70,229 78,443 24,333 21,693 37.41%
Tax -32,322 -32,573 -28,704 -16,053 -12,045 -421 -4,568 38.53%
NP 113,847 86,197 71,517 54,176 66,398 23,912 17,125 37.10%
-
NP to SH 113,847 86,197 71,517 54,176 66,398 22,051 16,462 38.00%
-
Tax Rate 22.11% 27.43% 28.64% 22.86% 15.36% 1.73% 21.06% -
Total Cost 157,612 161,315 163,753 96,819 41,418 41,490 25,192 35.72%
-
Net Worth 476,890 383,498 319,534 248,701 173,949 0 44,188 48.63%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 11,747 13,692 7,120 6,475 6,475 - - -
Div Payout % 10.32% 15.88% 9.96% 11.95% 9.75% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 476,890 383,498 319,534 248,701 173,949 0 44,188 48.63%
NOSH 781,788 782,649 710,076 710,575 644,258 407,017 401,709 11.73%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 41.94% 34.83% 30.40% 35.88% 61.58% 36.56% 40.47% -
ROE 23.87% 22.48% 22.38% 21.78% 38.17% 0.00% 37.25% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 34.72 31.62 33.13 21.25 16.73 16.07 10.53 21.98%
EPS 14.56 11.01 10.07 7.62 10.31 5.42 4.10 23.50%
DPS 1.50 1.75 1.00 0.91 1.01 0.00 0.00 -
NAPS 0.61 0.49 0.45 0.35 0.27 0.00 0.11 33.02%
Adjusted Per Share Value based on latest NOSH - 710,575
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 18.29 16.67 15.85 10.17 7.26 4.41 2.85 36.30%
EPS 7.67 5.81 4.82 3.65 4.47 1.49 1.11 37.99%
DPS 0.79 0.92 0.48 0.44 0.44 0.00 0.00 -
NAPS 0.3213 0.2584 0.2153 0.1675 0.1172 0.00 0.0298 48.60%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.35 0.41 0.39 0.34 0.65 0.23 0.17 -
P/RPS 1.01 1.30 1.18 1.60 3.88 1.43 1.61 -7.47%
P/EPS 2.40 3.72 3.87 4.46 6.31 4.25 4.15 -8.71%
EY 41.61 26.86 25.82 22.42 15.86 23.56 24.11 9.51%
DY 4.29 4.27 2.56 2.68 1.55 0.00 0.00 -
P/NAPS 0.57 0.84 0.87 0.97 2.41 0.00 1.55 -15.35%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 09/08/11 13/08/10 07/08/09 27/08/08 17/08/07 28/08/06 25/08/05 -
Price 0.30 0.42 0.43 0.31 0.47 0.21 0.15 -
P/RPS 0.86 1.33 1.30 1.46 2.81 1.31 1.42 -8.01%
P/EPS 2.06 3.81 4.27 4.07 4.56 3.88 3.66 -9.13%
EY 48.54 26.22 23.42 24.59 21.93 25.80 27.32 10.04%
DY 5.00 4.17 2.33 2.94 2.14 0.00 0.00 -
P/NAPS 0.49 0.86 0.96 0.89 1.74 0.00 1.36 -15.63%

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