[RCECAP] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 3.68%
YoY- 28.94%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 203,005 255,638 262,254 240,525 171,124 118,556 76,390 17.67%
PBT 91,666 139,652 135,095 105,661 73,769 82,502 31,141 19.69%
Tax -21,583 -30,161 -36,574 -31,511 -16,262 -13,785 -1,413 57.45%
NP 70,083 109,491 98,521 74,150 57,507 68,717 29,728 15.35%
-
NP to SH 70,083 109,491 98,521 74,150 57,507 68,717 28,467 16.18%
-
Tax Rate 23.55% 21.60% 27.07% 29.82% 22.04% 16.71% 4.54% -
Total Cost 132,922 146,147 163,733 166,375 113,617 49,839 46,662 19.04%
-
Net Worth 821,863 492,315 399,282 352,761 263,055 181,300 112,563 39.24%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 11,709 11,747 13,692 7,120 6,475 6,475 - -
Div Payout % 16.71% 10.73% 13.90% 9.60% 11.26% 9.42% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 821,863 492,315 399,282 352,761 263,055 181,300 112,563 39.24%
NOSH 1,174,090 781,453 782,907 750,555 710,960 647,500 625,352 11.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 34.52% 42.83% 37.57% 30.83% 33.61% 57.96% 38.92% -
ROE 8.53% 22.24% 24.67% 21.02% 21.86% 37.90% 25.29% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.29 32.71 33.50 32.05 24.07 18.31 12.22 5.94%
EPS 5.97 14.01 12.58 9.88 8.09 10.61 4.55 4.62%
DPS 1.00 1.50 1.75 0.95 0.91 1.00 0.00 -
NAPS 0.70 0.63 0.51 0.47 0.37 0.28 0.18 25.37%
Adjusted Per Share Value based on latest NOSH - 750,555
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.39 34.50 35.39 32.46 23.09 16.00 10.31 17.66%
EPS 9.46 14.77 13.29 10.01 7.76 9.27 3.84 16.19%
DPS 1.58 1.59 1.85 0.96 0.87 0.87 0.00 -
NAPS 1.109 0.6643 0.5388 0.476 0.355 0.2446 0.1519 39.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.30 0.29 0.41 0.43 0.27 0.61 0.20 -
P/RPS 1.74 0.89 1.22 1.34 1.12 3.33 1.64 0.99%
P/EPS 5.03 2.07 3.26 4.35 3.34 5.75 4.39 2.29%
EY 19.90 48.31 30.69 22.98 29.96 17.40 22.76 -2.21%
DY 3.32 5.17 4.27 2.21 3.37 1.64 0.00 -
P/NAPS 0.43 0.46 0.80 0.91 0.73 2.18 1.11 -14.60%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 25/11/11 19/11/10 05/11/09 07/11/08 23/11/07 29/11/06 -
Price 0.31 0.31 0.42 0.43 0.24 0.57 0.23 -
P/RPS 1.79 0.95 1.25 1.34 1.00 3.11 1.88 -0.81%
P/EPS 5.19 2.21 3.34 4.35 2.97 5.37 5.05 0.45%
EY 19.26 45.20 29.96 22.98 33.70 18.62 19.79 -0.45%
DY 3.22 4.84 4.17 2.21 3.79 1.75 0.00 -
P/NAPS 0.44 0.49 0.82 0.91 0.65 2.04 1.28 -16.28%

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