[RCECAP] YoY TTM Result on 30-Jun-2021 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
12-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 10.08%
YoY- 25.54%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 336,804 329,941 299,083 306,775 280,390 266,273 252,039 4.94%
PBT 176,304 190,046 172,868 183,887 146,201 133,264 121,101 6.45%
Tax -44,106 -46,611 -42,859 -46,691 -36,915 -36,811 -30,149 6.53%
NP 132,198 143,435 130,009 137,196 109,286 96,453 90,952 6.42%
-
NP to SH 132,198 143,435 130,009 137,196 109,286 96,453 90,952 6.42%
-
Tax Rate 25.02% 24.53% 24.79% 25.39% 25.25% 27.62% 24.90% -
Total Cost 204,606 186,506 169,074 169,579 171,104 169,820 161,087 4.06%
-
Net Worth 806,136 784,150 878,324 786,700 674,056 610,479 534,509 7.08%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 109,927 219,723 54,744 46,461 38,404 30,688 23,904 28.92%
Div Payout % 83.15% 153.19% 42.11% 33.87% 35.14% 31.82% 26.28% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 806,136 784,150 878,324 786,700 674,056 610,479 534,509 7.08%
NOSH 741,066 741,066 740,388 384,130 376,835 364,393 355,994 12.98%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 39.25% 43.47% 43.47% 44.72% 38.98% 36.22% 36.09% -
ROE 16.40% 18.29% 14.80% 17.44% 16.21% 15.80% 17.02% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 45.96 45.02 40.86 85.01 79.87 77.64 74.03 -7.63%
EPS 18.04 19.57 17.76 38.02 31.13 28.12 26.72 -6.33%
DPS 15.00 30.00 7.48 13.00 11.00 9.00 7.00 13.53%
NAPS 1.10 1.07 1.20 2.18 1.92 1.78 1.57 -5.75%
Adjusted Per Share Value based on latest NOSH - 384,130
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 22.72 22.26 20.18 20.70 18.92 17.96 17.00 4.94%
EPS 8.92 9.68 8.77 9.26 7.37 6.51 6.14 6.41%
DPS 7.42 14.82 3.69 3.13 2.59 2.07 1.61 28.97%
NAPS 0.5438 0.529 0.5925 0.5307 0.4547 0.4118 0.3606 7.08%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.82 2.21 1.67 2.86 1.90 1.62 1.52 -
P/RPS 6.14 4.91 4.09 3.36 2.38 2.09 2.05 20.04%
P/EPS 15.63 11.29 9.40 7.52 6.10 5.76 5.69 18.32%
EY 6.40 8.86 10.64 13.29 16.38 17.36 17.58 -15.48%
DY 5.32 13.57 4.48 4.55 5.79 5.56 4.61 2.41%
P/NAPS 2.56 2.07 1.39 1.31 0.99 0.91 0.97 17.53%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 15/08/24 14/08/23 11/08/22 12/08/21 18/08/20 21/08/19 23/08/18 -
Price 3.27 2.23 1.66 2.73 1.95 1.60 1.63 -
P/RPS 7.12 4.95 4.06 3.21 2.44 2.06 2.20 21.59%
P/EPS 18.13 11.39 9.35 7.18 6.26 5.69 6.10 19.88%
EY 5.52 8.78 10.70 13.93 15.96 17.58 16.39 -16.57%
DY 4.59 13.45 4.51 4.76 5.64 5.63 4.29 1.13%
P/NAPS 2.97 2.08 1.38 1.25 1.02 0.90 1.04 19.09%

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