[RCECAP] YoY TTM Result on 30-Sep-2017 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
09-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 4.14%
YoY- 53.56%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 286,135 271,485 255,438 233,903 193,949 144,956 122,389 15.19%
PBT 153,564 138,803 122,426 109,870 76,874 55,801 51,221 20.06%
Tax -38,444 -38,644 -29,837 -24,108 -21,025 -12,465 -8,808 27.80%
NP 115,120 100,159 92,589 85,762 55,849 43,336 42,413 18.08%
-
NP to SH 115,120 100,159 92,589 85,762 55,849 33,947 33,024 23.11%
-
Tax Rate 25.03% 27.84% 24.37% 21.94% 27.35% 22.34% 17.20% -
Total Cost 171,015 171,326 162,849 148,141 138,100 101,620 79,976 13.49%
-
Net Worth 715,551 625,085 544,014 480,611 386,376 434,137 620,950 2.38%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 42,400 34,451 27,279 20,262 45,671 153,320 17,465 15.91%
Div Payout % 36.83% 34.40% 29.46% 23.63% 81.78% 451.65% 52.89% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 715,551 625,085 544,014 480,611 386,376 434,137 620,950 2.38%
NOSH 379,661 368,854 358,584 340,859 327,437 1,276,874 1,129,000 -16.59%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 40.23% 36.89% 36.25% 36.67% 28.80% 29.90% 34.65% -
ROE 16.09% 16.02% 17.02% 17.84% 14.45% 7.82% 5.32% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 80.38 78.18 75.13 68.62 59.23 11.35 10.84 39.60%
EPS 32.34 28.84 27.23 25.16 17.06 2.66 2.93 49.16%
DPS 11.91 10.00 8.00 5.94 13.95 12.01 1.55 40.43%
NAPS 2.01 1.80 1.60 1.41 1.18 0.34 0.55 24.08%
Adjusted Per Share Value based on latest NOSH - 340,859
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 19.30 18.31 17.23 15.78 13.08 9.78 8.26 15.17%
EPS 7.77 6.76 6.25 5.79 3.77 2.29 2.23 23.10%
DPS 2.86 2.32 1.84 1.37 3.08 10.34 1.18 15.88%
NAPS 0.4827 0.4217 0.367 0.3242 0.2607 0.2929 0.4189 2.38%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.90 1.55 1.63 1.59 1.31 0.25 0.335 -
P/RPS 2.36 1.98 2.17 2.32 2.21 2.20 3.09 -4.38%
P/EPS 5.88 5.37 5.99 6.32 7.68 9.40 11.45 -10.50%
EY 17.02 18.61 16.71 15.82 13.02 10.63 8.73 11.75%
DY 6.27 6.45 4.91 3.74 10.65 48.03 4.62 5.21%
P/NAPS 0.95 0.86 1.02 1.13 1.11 0.74 0.61 7.65%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 10/11/20 11/11/19 14/11/18 09/11/17 03/11/16 05/11/15 19/11/14 -
Price 1.94 1.57 1.54 1.59 1.23 0.30 0.33 -
P/RPS 2.41 2.01 2.05 2.32 2.08 2.64 3.04 -3.79%
P/EPS 6.00 5.44 5.66 6.32 7.21 11.28 11.28 -9.97%
EY 16.67 18.37 17.68 15.82 13.87 8.86 8.86 11.09%
DY 6.14 6.37 5.19 3.74 11.34 40.02 4.69 4.58%
P/NAPS 0.97 0.87 0.96 1.13 1.04 0.88 0.60 8.32%

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