[RCECAP] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -16.23%
YoY- -152.08%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 193,949 144,956 122,389 144,581 203,005 255,638 262,254 -4.89%
PBT 76,874 55,801 51,221 -24,709 91,666 139,652 135,095 -8.96%
Tax -21,025 -12,465 -8,808 -11,787 -21,583 -30,161 -36,574 -8.80%
NP 55,849 43,336 42,413 -36,496 70,083 109,491 98,521 -9.01%
-
NP to SH 55,849 33,947 33,024 -36,496 70,083 109,491 98,521 -9.01%
-
Tax Rate 27.35% 22.34% 17.20% - 23.55% 21.60% 27.07% -
Total Cost 138,100 101,620 79,976 181,077 132,922 146,147 163,733 -2.79%
-
Net Worth 386,376 434,137 620,950 619,444 821,863 492,315 399,282 -0.54%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 45,671 153,320 17,465 17,604 11,709 11,747 13,692 22.21%
Div Payout % 81.78% 451.65% 52.89% 0.00% 16.71% 10.73% 13.90% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 386,376 434,137 620,950 619,444 821,863 492,315 399,282 -0.54%
NOSH 327,437 1,276,874 1,129,000 1,168,764 1,174,090 781,453 782,907 -13.51%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 28.80% 29.90% 34.65% -25.24% 34.52% 42.83% 37.57% -
ROE 14.45% 7.82% 5.32% -5.89% 8.53% 22.24% 24.67% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 59.23 11.35 10.84 12.37 17.29 32.71 33.50 9.95%
EPS 17.06 2.66 2.93 -3.12 5.97 14.01 12.58 5.20%
DPS 13.95 12.01 1.55 1.50 1.00 1.50 1.75 41.29%
NAPS 1.18 0.34 0.55 0.53 0.70 0.63 0.51 14.99%
Adjusted Per Share Value based on latest NOSH - 1,168,764
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.17 19.56 16.52 19.51 27.39 34.50 35.39 -4.90%
EPS 7.54 4.58 4.46 -4.92 9.46 14.77 13.29 -9.00%
DPS 6.16 20.69 2.36 2.38 1.58 1.59 1.85 22.17%
NAPS 0.5214 0.5858 0.8379 0.8359 1.109 0.6643 0.5388 -0.54%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.31 0.25 0.335 0.265 0.30 0.29 0.41 -
P/RPS 2.21 2.20 3.09 2.14 1.74 0.89 1.22 10.39%
P/EPS 7.68 9.40 11.45 -8.49 5.03 2.07 3.26 15.33%
EY 13.02 10.63 8.73 -11.78 19.90 48.31 30.69 -13.30%
DY 10.65 48.03 4.62 5.66 3.32 5.17 4.27 16.43%
P/NAPS 1.11 0.74 0.61 0.50 0.43 0.46 0.80 5.60%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/11/16 05/11/15 19/11/14 15/11/13 06/11/12 25/11/11 19/11/10 -
Price 1.23 0.30 0.33 0.275 0.31 0.31 0.42 -
P/RPS 2.08 2.64 3.04 2.22 1.79 0.95 1.25 8.84%
P/EPS 7.21 11.28 11.28 -8.81 5.19 2.21 3.34 13.67%
EY 13.87 8.86 8.86 -11.35 19.26 45.20 29.96 -12.03%
DY 11.34 40.02 4.69 5.45 3.22 4.84 4.17 18.12%
P/NAPS 1.04 0.88 0.60 0.52 0.44 0.49 0.82 4.03%

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