[RCECAP] YoY TTM Result on 30-Jun-2022 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
11-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -2.37%
YoY- -5.24%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 329,941 299,083 306,775 280,390 266,273 252,039 228,498 6.31%
PBT 190,046 172,868 183,887 146,201 133,264 121,101 105,442 10.31%
Tax -46,611 -42,859 -46,691 -36,915 -36,811 -30,149 -23,093 12.41%
NP 143,435 130,009 137,196 109,286 96,453 90,952 82,349 9.68%
-
NP to SH 143,435 130,009 137,196 109,286 96,453 90,952 82,349 9.68%
-
Tax Rate 24.53% 24.79% 25.39% 25.25% 27.62% 24.90% 21.90% -
Total Cost 186,506 169,074 169,579 171,104 169,820 161,087 146,149 4.14%
-
Net Worth 784,150 878,324 786,700 674,056 610,479 534,509 463,937 9.13%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 219,723 54,744 46,461 38,404 30,688 23,904 10,037 67.21%
Div Payout % 153.19% 42.11% 33.87% 35.14% 31.82% 26.28% 12.19% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 784,150 878,324 786,700 674,056 610,479 534,509 463,937 9.13%
NOSH 741,066 740,388 384,130 376,835 364,393 355,994 338,640 13.93%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 43.47% 43.47% 44.72% 38.98% 36.22% 36.09% 36.04% -
ROE 18.29% 14.80% 17.44% 16.21% 15.80% 17.02% 17.75% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 45.02 40.86 85.01 79.87 77.64 74.03 67.48 -6.52%
EPS 19.57 17.76 38.02 31.13 28.12 26.72 24.32 -3.55%
DPS 30.00 7.48 13.00 11.00 9.00 7.00 2.96 47.08%
NAPS 1.07 1.20 2.18 1.92 1.78 1.57 1.37 -4.03%
Adjusted Per Share Value based on latest NOSH - 740,388
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 44.52 40.36 41.40 37.84 35.93 34.01 30.83 6.31%
EPS 19.36 17.54 18.51 14.75 13.02 12.27 11.11 9.69%
DPS 29.65 7.39 6.27 5.18 4.14 3.23 1.35 67.30%
NAPS 1.0581 1.1852 1.0616 0.9096 0.8238 0.7213 0.626 9.13%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.21 1.67 2.86 1.90 1.62 1.52 1.71 -
P/RPS 4.91 4.09 3.36 2.38 2.09 2.05 2.53 11.67%
P/EPS 11.29 9.40 7.52 6.10 5.76 5.69 7.03 8.21%
EY 8.86 10.64 13.29 16.38 17.36 17.58 14.22 -7.57%
DY 13.57 4.48 4.55 5.79 5.56 4.61 1.73 40.93%
P/NAPS 2.07 1.39 1.31 0.99 0.91 0.97 1.25 8.76%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 14/08/23 11/08/22 12/08/21 18/08/20 21/08/19 23/08/18 22/08/17 -
Price 2.23 1.66 2.73 1.95 1.60 1.63 1.65 -
P/RPS 4.95 4.06 3.21 2.44 2.06 2.20 2.45 12.43%
P/EPS 11.39 9.35 7.18 6.26 5.69 6.10 6.79 8.99%
EY 8.78 10.70 13.93 15.96 17.58 16.39 14.74 -8.26%
DY 13.45 4.51 4.76 5.64 5.63 4.29 1.80 39.80%
P/NAPS 2.08 1.38 1.25 1.02 0.90 1.04 1.20 9.59%

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