[RCECAP] YoY TTM Result on 30-Sep-2011 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -3.83%
YoY- 11.13%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 122,389 144,581 203,005 255,638 262,254 240,525 171,124 -5.43%
PBT 51,221 -24,709 91,666 139,652 135,095 105,661 73,769 -5.89%
Tax -8,808 -11,787 -21,583 -30,161 -36,574 -31,511 -16,262 -9.71%
NP 42,413 -36,496 70,083 109,491 98,521 74,150 57,507 -4.94%
-
NP to SH 33,024 -36,496 70,083 109,491 98,521 74,150 57,507 -8.82%
-
Tax Rate 17.20% - 23.55% 21.60% 27.07% 29.82% 22.04% -
Total Cost 79,976 181,077 132,922 146,147 163,733 166,375 113,617 -5.68%
-
Net Worth 620,950 619,444 821,863 492,315 399,282 352,761 263,055 15.38%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 17,465 17,604 11,709 11,747 13,692 7,120 6,475 17.97%
Div Payout % 52.89% 0.00% 16.71% 10.73% 13.90% 9.60% 11.26% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 620,950 619,444 821,863 492,315 399,282 352,761 263,055 15.38%
NOSH 1,129,000 1,168,764 1,174,090 781,453 782,907 750,555 710,960 8.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 34.65% -25.24% 34.52% 42.83% 37.57% 30.83% 33.61% -
ROE 5.32% -5.89% 8.53% 22.24% 24.67% 21.02% 21.86% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 10.84 12.37 17.29 32.71 33.50 32.05 24.07 -12.44%
EPS 2.93 -3.12 5.97 14.01 12.58 9.88 8.09 -15.56%
DPS 1.55 1.50 1.00 1.50 1.75 0.95 0.91 9.27%
NAPS 0.55 0.53 0.70 0.63 0.51 0.47 0.37 6.82%
Adjusted Per Share Value based on latest NOSH - 781,453
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 16.52 19.51 27.39 34.50 35.39 32.46 23.09 -5.42%
EPS 4.46 -4.92 9.46 14.77 13.29 10.01 7.76 -8.81%
DPS 2.36 2.38 1.58 1.59 1.85 0.96 0.87 18.08%
NAPS 0.8379 0.8359 1.109 0.6643 0.5388 0.476 0.355 15.38%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.335 0.265 0.30 0.29 0.41 0.43 0.27 -
P/RPS 3.09 2.14 1.74 0.89 1.22 1.34 1.12 18.41%
P/EPS 11.45 -8.49 5.03 2.07 3.26 4.35 3.34 22.78%
EY 8.73 -11.78 19.90 48.31 30.69 22.98 29.96 -18.56%
DY 4.62 5.66 3.32 5.17 4.27 2.21 3.37 5.39%
P/NAPS 0.61 0.50 0.43 0.46 0.80 0.91 0.73 -2.94%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 15/11/13 06/11/12 25/11/11 19/11/10 05/11/09 07/11/08 -
Price 0.33 0.275 0.31 0.31 0.42 0.43 0.24 -
P/RPS 3.04 2.22 1.79 0.95 1.25 1.34 1.00 20.34%
P/EPS 11.28 -8.81 5.19 2.21 3.34 4.35 2.97 24.89%
EY 8.86 -11.35 19.26 45.20 29.96 22.98 33.70 -19.95%
DY 4.69 5.45 3.22 4.84 4.17 2.21 3.79 3.61%
P/NAPS 0.60 0.52 0.44 0.49 0.82 0.91 0.65 -1.32%

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