[RCECAP] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -13.97%
YoY- -35.99%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 144,956 122,389 144,581 203,005 255,638 262,254 240,525 -8.09%
PBT 55,801 51,221 -24,709 91,666 139,652 135,095 105,661 -10.08%
Tax -12,465 -8,808 -11,787 -21,583 -30,161 -36,574 -31,511 -14.31%
NP 43,336 42,413 -36,496 70,083 109,491 98,521 74,150 -8.55%
-
NP to SH 33,947 33,024 -36,496 70,083 109,491 98,521 74,150 -12.20%
-
Tax Rate 22.34% 17.20% - 23.55% 21.60% 27.07% 29.82% -
Total Cost 101,620 79,976 181,077 132,922 146,147 163,733 166,375 -7.88%
-
Net Worth 434,137 620,950 619,444 821,863 492,315 399,282 352,761 3.51%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 153,320 17,465 17,604 11,709 11,747 13,692 7,120 66.75%
Div Payout % 451.65% 52.89% 0.00% 16.71% 10.73% 13.90% 9.60% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 434,137 620,950 619,444 821,863 492,315 399,282 352,761 3.51%
NOSH 1,276,874 1,129,000 1,168,764 1,174,090 781,453 782,907 750,555 9.25%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 29.90% 34.65% -25.24% 34.52% 42.83% 37.57% 30.83% -
ROE 7.82% 5.32% -5.89% 8.53% 22.24% 24.67% 21.02% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.35 10.84 12.37 17.29 32.71 33.50 32.05 -15.88%
EPS 2.66 2.93 -3.12 5.97 14.01 12.58 9.88 -19.63%
DPS 12.01 1.55 1.50 1.00 1.50 1.75 0.95 52.59%
NAPS 0.34 0.55 0.53 0.70 0.63 0.51 0.47 -5.25%
Adjusted Per Share Value based on latest NOSH - 1,174,090
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.56 16.52 19.51 27.39 34.50 35.39 32.46 -8.09%
EPS 4.58 4.46 -4.92 9.46 14.77 13.29 10.01 -12.21%
DPS 20.69 2.36 2.38 1.58 1.59 1.85 0.96 66.78%
NAPS 0.5858 0.8379 0.8359 1.109 0.6643 0.5388 0.476 3.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.25 0.335 0.265 0.30 0.29 0.41 0.43 -
P/RPS 2.20 3.09 2.14 1.74 0.89 1.22 1.34 8.61%
P/EPS 9.40 11.45 -8.49 5.03 2.07 3.26 4.35 13.69%
EY 10.63 8.73 -11.78 19.90 48.31 30.69 22.98 -12.05%
DY 48.03 4.62 5.66 3.32 5.17 4.27 2.21 67.01%
P/NAPS 0.74 0.61 0.50 0.43 0.46 0.80 0.91 -3.38%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 05/11/15 19/11/14 15/11/13 06/11/12 25/11/11 19/11/10 05/11/09 -
Price 0.30 0.33 0.275 0.31 0.31 0.42 0.43 -
P/RPS 2.64 3.04 2.22 1.79 0.95 1.25 1.34 11.95%
P/EPS 11.28 11.28 -8.81 5.19 2.21 3.34 4.35 17.20%
EY 8.86 8.86 -11.35 19.26 45.20 29.96 22.98 -14.68%
DY 40.02 4.69 5.45 3.22 4.84 4.17 2.21 62.01%
P/NAPS 0.88 0.60 0.52 0.44 0.49 0.82 0.91 -0.55%

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