[RCECAP] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
05-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 15.56%
YoY- 2.79%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 255,438 233,903 193,949 144,956 122,389 144,581 203,005 3.90%
PBT 122,426 109,870 76,874 55,801 51,221 -24,709 91,666 4.93%
Tax -29,837 -24,108 -21,025 -12,465 -8,808 -11,787 -21,583 5.54%
NP 92,589 85,762 55,849 43,336 42,413 -36,496 70,083 4.74%
-
NP to SH 92,589 85,762 55,849 33,947 33,024 -36,496 70,083 4.74%
-
Tax Rate 24.37% 21.94% 27.35% 22.34% 17.20% - 23.55% -
Total Cost 162,849 148,141 138,100 101,620 79,976 181,077 132,922 3.44%
-
Net Worth 544,014 480,611 386,376 434,137 620,950 619,444 821,863 -6.64%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 27,279 20,262 45,671 153,320 17,465 17,604 11,709 15.13%
Div Payout % 29.46% 23.63% 81.78% 451.65% 52.89% 0.00% 16.71% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 544,014 480,611 386,376 434,137 620,950 619,444 821,863 -6.64%
NOSH 358,584 340,859 327,437 1,276,874 1,129,000 1,168,764 1,174,090 -17.92%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 36.25% 36.67% 28.80% 29.90% 34.65% -25.24% 34.52% -
ROE 17.02% 17.84% 14.45% 7.82% 5.32% -5.89% 8.53% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 75.13 68.62 59.23 11.35 10.84 12.37 17.29 27.72%
EPS 27.23 25.16 17.06 2.66 2.93 -3.12 5.97 28.76%
DPS 8.00 5.94 13.95 12.01 1.55 1.50 1.00 41.39%
NAPS 1.60 1.41 1.18 0.34 0.55 0.53 0.70 14.76%
Adjusted Per Share Value based on latest NOSH - 1,276,874
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 34.47 31.56 26.17 19.56 16.52 19.51 27.39 3.90%
EPS 12.49 11.57 7.54 4.58 4.46 -4.92 9.46 4.73%
DPS 3.68 2.73 6.16 20.69 2.36 2.38 1.58 15.12%
NAPS 0.7341 0.6485 0.5214 0.5858 0.8379 0.8359 1.109 -6.64%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.63 1.59 1.31 0.25 0.335 0.265 0.30 -
P/RPS 2.17 2.32 2.21 2.20 3.09 2.14 1.74 3.74%
P/EPS 5.99 6.32 7.68 9.40 11.45 -8.49 5.03 2.95%
EY 16.71 15.82 13.02 10.63 8.73 -11.78 19.90 -2.86%
DY 4.91 3.74 10.65 48.03 4.62 5.66 3.32 6.73%
P/NAPS 1.02 1.13 1.11 0.74 0.61 0.50 0.43 15.47%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 09/11/17 03/11/16 05/11/15 19/11/14 15/11/13 06/11/12 -
Price 1.54 1.59 1.23 0.30 0.33 0.275 0.31 -
P/RPS 2.05 2.32 2.08 2.64 3.04 2.22 1.79 2.28%
P/EPS 5.66 6.32 7.21 11.28 11.28 -8.81 5.19 1.45%
EY 17.68 15.82 13.87 8.86 8.86 -11.35 19.26 -1.41%
DY 5.19 3.74 11.34 40.02 4.69 5.45 3.22 8.27%
P/NAPS 0.96 1.13 1.04 0.88 0.60 0.52 0.44 13.87%

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