[RCECAP] YoY TTM Result on 30-Jun-2018 [#1]

Stock

[RCECAP] RCE CAPITAL BHD

Announcement Date

23-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- 2.56%

YoY- 10.45%

Quarter Report

Qtr Ann - 30 06 2018.pdf

Latest QR

Upcoming QR

RCECAP's Result

RCECAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	306,775	280,390	266,273	252,039	228,498	176,832	138,264	14.19%
YoY %	9.41%	5.30%	5.65%	10.30%	29.22%	27.89%	-	-
Horiz. %	221.88%	202.79%	192.58%	182.29%	165.26%	127.89%	100.00%	-
PBT	183,887	146,201	133,264	121,101	105,442	65,229	49,437	24.45%
YoY %	25.78%	9.71%	10.04%	14.85%	61.65%	31.94%	-	-
Horiz. %	371.96%	295.73%	269.56%	244.96%	213.29%	131.94%	100.00%	-
Tax	-46,691	-36,915	-36,811	-30,149	-23,093	-17,567	-10,671	27.86%
YoY %	-26.48%	-0.28%	-22.10%	-30.55%	-31.46%	-64.62%	-	-
Horiz. %	437.55%	345.94%	344.96%	282.53%	216.41%	164.62%	100.00%	-
NP	137,196	109,286	96,453	90,952	82,349	47,662	38,766	23.42%
YoY %	25.54%	13.30%	6.05%	10.45%	72.78%	22.95%	-	-
Horiz. %	353.91%	281.91%	248.81%	234.62%	212.43%	122.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,196	109,286	96,453	90,952	82,349	47,662	29,377	29.25%
YoY %	25.54%	13.30%	6.05%	10.45%	72.78%	62.24%	-	-
Horiz. %	467.02%	372.01%	328.33%	309.60%	280.32%	162.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.39%	25.25%	27.62%	24.90%	21.90%	26.93%	21.59%	-
YoY %	0.55%	-8.58%	10.92%	13.70%	-18.68%	24.73%	-	-
Horiz. %	117.60%	116.95%	127.93%	115.33%	101.44%	124.73%	100.00%	-
Total Cost	169,579	171,104	169,820	161,087	146,149	129,170	99,498	9.28%
YoY %	-0.89%	0.76%	5.42%	10.22%	13.14%	29.82%	-	-
Horiz. %	170.43%	171.97%	170.68%	161.90%	146.89%	129.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	786,700	674,056	610,479	534,509	463,937	376,527	573,871	5.39%
YoY %	16.71%	10.41%	14.21%	15.21%	23.21%	-34.39%	-	-
Horiz. %	137.09%	117.46%	106.38%	93.14%	80.84%	65.61%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	46,461	38,404	30,688	23,904	10,037	179,743	19,248	15.80%
YoY %	20.98%	25.14%	28.38%	138.16%	-94.42%	833.83%	-	-
Horiz. %	241.38%	199.52%	159.43%	124.19%	52.15%	933.83%	100.00%	-
Div Payout %	33.87%	35.14%	31.82%	26.28%	12.19%	377.12%	65.52%	-
YoY %	-3.61%	10.43%	21.08%	115.59%	-96.77%	475.58%	-	-
Horiz. %	51.69%	53.63%	48.57%	40.11%	18.61%	575.58%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	786,700	674,056	610,479	534,509	463,937	376,527	573,871	5.39%
YoY %	16.71%	10.41%	14.21%	15.21%	23.21%	-34.39%	-	-
Horiz. %	137.09%	117.46%	106.38%	93.14%	80.84%	65.61%	100.00%	-
NOSH	384,130	376,835	364,393	355,994	338,640	324,592	1,275,270	-18.11%
YoY %	1.94%	3.41%	2.36%	5.12%	4.33%	-74.55%	-	-
Horiz. %	30.12%	29.55%	28.57%	27.92%	26.55%	25.45%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	44.72%	38.98%	36.22%	36.09%	36.04%	26.95%	28.04%	-
YoY %	14.73%	7.62%	0.36%	0.14%	33.73%	-3.89%	-	-
Horiz. %	159.49%	139.02%	129.17%	128.71%	128.53%	96.11%	100.00%	-
ROE	17.44%	16.21%	15.80%	17.02%	17.75%	12.66%	5.12%	-
YoY %	7.59%	2.59%	-7.17%	-4.11%	40.21%	147.27%	-	-
Horiz. %	340.62%	316.60%	308.59%	332.42%	346.68%	247.27%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	85.01	79.87	77.64	74.03	67.48	54.48	10.84	40.90%
YoY %	6.44%	2.87%	4.88%	9.71%	23.86%	402.58%	-	-
Horiz. %	784.23%	736.81%	716.24%	682.93%	622.51%	502.58%	100.00%	-
EPS	38.02	31.13	28.12	26.72	24.32	14.68	2.30	59.53%
YoY %	22.13%	10.70%	5.24%	9.87%	65.67%	538.26%	-	-
Horiz. %	1,653.04%	1,353.48%	1,222.61%	1,161.74%	1,057.39%	638.26%	100.00%	-
DPS	13.00	11.00	9.00	7.00	2.96	55.38	1.51	43.11%
YoY %	18.18%	22.22%	28.57%	136.49%	-94.66%	3,567.55%	-	-
Horiz. %	860.93%	728.48%	596.03%	463.58%	196.03%	3,667.55%	100.00%	-
NAPS	2.18	1.92	1.78	1.57	1.37	1.16	0.45	30.04%
YoY %	13.54%	7.87%	13.38%	14.60%	18.10%	157.78%	-	-
Horiz. %	484.44%	426.67%	395.56%	348.89%	304.44%	257.78%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 355,994
RPS	20.67	18.89	17.94	16.98	15.39	11.91	9.31	14.20%
YoY %	9.42%	5.30%	5.65%	10.33%	29.22%	27.93%	-	-
Horiz. %	222.02%	202.90%	192.70%	182.38%	165.31%	127.93%	100.00%	-
EPS	9.24	7.36	6.50	6.13	5.55	3.21	1.98	29.24%
YoY %	25.54%	13.23%	6.04%	10.45%	72.90%	62.12%	-	-
Horiz. %	466.67%	371.72%	328.28%	309.60%	280.30%	162.12%	100.00%	-
DPS	3.13	2.59	2.07	1.61	0.68	12.11	1.30	15.75%
YoY %	20.85%	25.12%	28.57%	136.76%	-94.38%	831.54%	-	-
Horiz. %	240.77%	199.23%	159.23%	123.85%	52.31%	931.54%	100.00%	-
NAPS	0.53	0.4541	0.4113	0.3601	0.3125	0.2537	0.3866	5.39%
YoY %	16.71%	10.41%	14.22%	15.23%	23.18%	-34.38%	-	-
Horiz. %	137.09%	117.46%	106.39%	93.15%	80.83%	65.62%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	2.86	1.90	1.62	1.52	1.71	0.705	0.34	-
P/RPS	3.36	2.38	2.09	2.05	2.53	1.29	3.14	1.13%
YoY %	41.18%	13.88%	1.95%	-18.97%	96.12%	-58.92%	-	-
Horiz. %	107.01%	75.80%	66.56%	65.29%	80.57%	41.08%	100.00%	-
P/EPS	7.52	6.10	5.76	5.69	7.03	4.80	14.76	-10.62%
YoY %	23.28%	5.90%	1.23%	-19.06%	46.46%	-67.48%	-	-
Horiz. %	50.95%	41.33%	39.02%	38.55%	47.63%	32.52%	100.00%	-
EY	13.29	16.38	17.36	17.58	14.22	20.83	6.78	11.85%
YoY %	-18.86%	-5.65%	-1.25%	23.63%	-31.73%	207.23%	-	-
Horiz. %	196.02%	241.59%	256.05%	259.29%	209.73%	307.23%	100.00%	-
DY	4.55	5.79	5.56	4.61	1.73	78.55	4.44	0.40%
YoY %	-21.42%	4.14%	20.61%	166.47%	-97.80%	1,669.14%	-	-
Horiz. %	102.48%	130.41%	125.23%	103.83%	38.96%	1,769.14%	100.00%	-
P/NAPS	1.31	0.99	0.91	0.97	1.25	0.61	0.76	9.48%
YoY %	32.32%	8.79%	-6.19%	-22.40%	104.92%	-19.74%	-	-
Horiz. %	172.37%	130.26%	119.74%	127.63%	164.47%	80.26%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	12/08/21	18/08/20	21/08/19	23/08/18	22/08/17	10/08/16	06/08/15	-
Price	2.73	1.95	1.60	1.63	1.65	0.78	0.34	-
P/RPS	3.21	2.44	2.06	2.20	2.45	1.43	3.14	0.36%
YoY %	31.56%	18.45%	-6.36%	-10.20%	71.33%	-54.46%	-	-
Horiz. %	102.23%	77.71%	65.61%	70.06%	78.03%	45.54%	100.00%	-
P/EPS	7.18	6.26	5.69	6.10	6.79	5.31	14.76	-11.30%
YoY %	14.70%	10.02%	-6.72%	-10.16%	27.87%	-64.02%	-	-
Horiz. %	48.64%	42.41%	38.55%	41.33%	46.00%	35.98%	100.00%	-
EY	13.93	15.96	17.58	16.39	14.74	18.83	6.78	12.73%
YoY %	-12.72%	-9.22%	7.26%	11.19%	-21.72%	177.73%	-	-
Horiz. %	205.46%	235.40%	259.29%	241.74%	217.40%	277.73%	100.00%	-
DY	4.76	5.64	5.63	4.29	1.80	70.99	4.44	1.16%
YoY %	-15.60%	0.18%	31.24%	138.33%	-97.46%	1,498.87%	-	-
Horiz. %	107.21%	127.03%	126.80%	96.62%	40.54%	1,598.87%	100.00%	-
P/NAPS	1.25	1.02	0.90	1.04	1.20	0.67	0.76	8.63%
YoY %	22.55%	13.33%	-13.46%	-13.33%	79.10%	-11.84%	-	-
Horiz. %	164.47%	134.21%	118.42%	136.84%	157.89%	88.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos