[RCECAP] YoY TTM Result on 30-Jun-2017 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 4.31%
YoY- 72.78%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 280,390 266,273 252,039 228,498 176,832 138,264 122,298 14.81%
PBT 146,201 133,264 121,101 105,442 65,229 49,437 57,618 16.77%
Tax -36,915 -36,811 -30,149 -23,093 -17,567 -10,671 -10,448 23.38%
NP 109,286 96,453 90,952 82,349 47,662 38,766 47,170 15.01%
-
NP to SH 109,286 96,453 90,952 82,349 47,662 29,377 37,781 19.34%
-
Tax Rate 25.25% 27.62% 24.90% 21.90% 26.93% 21.59% 18.13% -
Total Cost 171,104 169,820 161,087 146,149 129,170 99,498 75,128 14.68%
-
Net Worth 674,056 610,479 534,509 463,937 376,527 573,871 641,759 0.82%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 38,404 30,688 23,904 10,037 179,743 19,248 17,465 14.02%
Div Payout % 35.14% 31.82% 26.28% 12.19% 377.12% 65.52% 46.23% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 674,056 610,479 534,509 463,937 376,527 573,871 641,759 0.82%
NOSH 376,835 364,393 355,994 338,640 324,592 1,275,270 1,145,999 -16.90%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 38.98% 36.22% 36.09% 36.04% 26.95% 28.04% 38.57% -
ROE 16.21% 15.80% 17.02% 17.75% 12.66% 5.12% 5.89% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 79.87 77.64 74.03 67.48 54.48 10.84 10.67 39.82%
EPS 31.13 28.12 26.72 24.32 14.68 2.30 3.30 45.31%
DPS 11.00 9.00 7.00 2.96 55.38 1.51 1.50 39.34%
NAPS 1.92 1.78 1.57 1.37 1.16 0.45 0.56 22.77%
Adjusted Per Share Value based on latest NOSH - 338,640
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 18.89 17.94 16.98 15.39 11.91 9.31 8.24 14.81%
EPS 7.36 6.50 6.13 5.55 3.21 1.98 2.55 19.30%
DPS 2.59 2.07 1.61 0.68 12.11 1.30 1.18 13.98%
NAPS 0.4541 0.4113 0.3601 0.3125 0.2537 0.3866 0.4323 0.82%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.90 1.62 1.52 1.71 0.705 0.34 0.335 -
P/RPS 2.38 2.09 2.05 2.53 1.29 3.14 3.14 -4.50%
P/EPS 6.10 5.76 5.69 7.03 4.80 14.76 10.16 -8.14%
EY 16.38 17.36 17.58 14.22 20.83 6.78 9.84 8.85%
DY 5.79 5.56 4.61 1.73 78.55 4.44 4.48 4.36%
P/NAPS 0.99 0.91 0.97 1.25 0.61 0.76 0.60 8.69%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 18/08/20 21/08/19 23/08/18 22/08/17 10/08/16 06/08/15 11/08/14 -
Price 1.95 1.60 1.63 1.65 0.78 0.34 0.345 -
P/RPS 2.44 2.06 2.20 2.45 1.43 3.14 3.23 -4.56%
P/EPS 6.26 5.69 6.10 6.79 5.31 14.76 10.46 -8.19%
EY 15.96 17.58 16.39 14.74 18.83 6.78 9.56 8.90%
DY 5.64 5.63 4.29 1.80 70.99 4.44 4.35 4.41%
P/NAPS 1.02 0.90 1.04 1.20 0.67 0.76 0.62 8.64%

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