[RCECAP] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -19.62%
YoY- -28.44%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 138,264 122,298 157,037 217,092 271,459 247,512 235,270 -8.47%
PBT 49,437 57,618 -18,296 106,144 146,169 118,770 100,221 -11.10%
Tax -10,671 -10,448 -13,104 -24,677 -32,322 -32,573 -28,704 -15.19%
NP 38,766 47,170 -31,400 81,467 113,847 86,197 71,517 -9.69%
-
NP to SH 29,377 37,781 -31,400 81,467 113,847 86,197 71,517 -13.77%
-
Tax Rate 21.59% 18.13% - 23.25% 22.11% 27.43% 28.64% -
Total Cost 99,498 75,128 188,437 135,625 157,612 161,315 163,753 -7.96%
-
Net Worth 573,871 641,759 632,984 0 476,890 383,498 319,534 10.24%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 19,248 17,465 17,604 11,709 11,747 13,692 7,120 18.01%
Div Payout % 65.52% 46.23% 0.00% 14.37% 10.32% 15.88% 9.96% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 573,871 641,759 632,984 0 476,890 383,498 319,534 10.24%
NOSH 1,275,270 1,145,999 1,172,194 784,588 781,788 782,649 710,076 10.24%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 28.04% 38.57% -20.00% 37.53% 41.94% 34.83% 30.40% -
ROE 5.12% 5.89% -4.96% 0.00% 23.87% 22.48% 22.38% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.84 10.67 13.40 27.67 34.72 31.62 33.13 -16.98%
EPS 2.30 3.30 -2.68 10.38 14.56 11.01 10.07 -21.80%
DPS 1.51 1.50 1.50 1.50 1.50 1.75 1.00 7.10%
NAPS 0.45 0.56 0.54 0.00 0.61 0.49 0.45 0.00%
Adjusted Per Share Value based on latest NOSH - 784,588
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.66 16.50 21.19 29.29 36.63 33.40 31.75 -8.47%
EPS 3.96 5.10 -4.24 10.99 15.36 11.63 9.65 -13.79%
DPS 2.60 2.36 2.38 1.58 1.59 1.85 0.96 18.05%
NAPS 0.7744 0.866 0.8542 0.00 0.6435 0.5175 0.4312 10.24%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.34 0.335 0.27 0.31 0.35 0.41 0.39 -
P/RPS 3.14 3.14 2.02 1.12 1.01 1.30 1.18 17.70%
P/EPS 14.76 10.16 -10.08 2.99 2.40 3.72 3.87 24.98%
EY 6.78 9.84 -9.92 33.49 41.61 26.86 25.82 -19.96%
DY 4.44 4.48 5.56 4.84 4.29 4.27 2.56 9.60%
P/NAPS 0.76 0.60 0.50 0.00 0.57 0.84 0.87 -2.22%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 06/08/15 11/08/14 06/08/13 13/08/12 09/08/11 13/08/10 07/08/09 -
Price 0.34 0.345 0.29 0.32 0.30 0.42 0.43 -
P/RPS 3.14 3.23 2.16 1.16 0.86 1.33 1.30 15.82%
P/EPS 14.76 10.46 -10.83 3.08 2.06 3.81 4.27 22.95%
EY 6.78 9.56 -9.24 32.45 48.54 26.22 23.42 -18.65%
DY 4.44 4.35 5.17 4.69 5.00 4.17 2.33 11.33%
P/NAPS 0.76 0.62 0.54 0.00 0.49 0.86 0.96 -3.81%

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