[RCECAP] YoY TTM Result on 30-Sep-2018 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 1.8%
YoY- 7.96%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 300,676 286,135 271,485 255,438 233,903 193,949 144,956 12.91%
PBT 181,932 153,564 138,803 122,426 109,870 76,874 55,801 21.74%
Tax -46,183 -38,444 -38,644 -29,837 -24,108 -21,025 -12,465 24.36%
NP 135,749 115,120 100,159 92,589 85,762 55,849 43,336 20.94%
-
NP to SH 135,749 115,120 100,159 92,589 85,762 55,849 33,947 25.95%
-
Tax Rate 25.38% 25.03% 27.84% 24.37% 21.94% 27.35% 22.34% -
Total Cost 164,927 171,015 171,326 162,849 148,141 138,100 101,620 8.39%
-
Net Worth 822,472 715,551 625,085 544,014 480,611 386,376 434,137 11.22%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 50,576 42,400 34,451 27,279 20,262 45,671 153,320 -16.86%
Div Payout % 37.26% 36.83% 34.40% 29.46% 23.63% 81.78% 451.65% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 822,472 715,551 625,085 544,014 480,611 386,376 434,137 11.22%
NOSH 387,177 379,661 368,854 358,584 340,859 327,437 1,276,874 -18.02%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 45.15% 40.23% 36.89% 36.25% 36.67% 28.80% 29.90% -
ROE 16.50% 16.09% 16.02% 17.02% 17.84% 14.45% 7.82% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 82.62 80.38 78.18 75.13 68.62 59.23 11.35 39.17%
EPS 37.30 32.34 28.84 27.23 25.16 17.06 2.66 55.22%
DPS 14.00 11.91 10.00 8.00 5.94 13.95 12.01 2.58%
NAPS 2.26 2.01 1.80 1.60 1.41 1.18 0.34 37.08%
Adjusted Per Share Value based on latest NOSH - 358,584
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 20.28 19.30 18.31 17.23 15.78 13.08 9.78 12.91%
EPS 9.16 7.77 6.76 6.25 5.79 3.77 2.29 25.96%
DPS 3.41 2.86 2.32 1.84 1.37 3.08 10.34 -16.86%
NAPS 0.5549 0.4827 0.4217 0.367 0.3242 0.2607 0.2929 11.22%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.24 1.90 1.55 1.63 1.59 1.31 0.25 -
P/RPS 3.92 2.36 1.98 2.17 2.32 2.21 2.20 10.09%
P/EPS 8.69 5.88 5.37 5.99 6.32 7.68 9.40 -1.29%
EY 11.51 17.02 18.61 16.71 15.82 13.02 10.63 1.33%
DY 4.32 6.27 6.45 4.91 3.74 10.65 48.03 -33.03%
P/NAPS 1.43 0.95 0.86 1.02 1.13 1.11 0.74 11.59%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 09/11/21 10/11/20 11/11/19 14/11/18 09/11/17 03/11/16 05/11/15 -
Price 3.79 1.94 1.57 1.54 1.59 1.23 0.30 -
P/RPS 4.59 2.41 2.01 2.05 2.32 2.08 2.64 9.64%
P/EPS 10.16 6.00 5.44 5.66 6.32 7.21 11.28 -1.72%
EY 9.84 16.67 18.37 17.68 15.82 13.87 8.86 1.76%
DY 3.69 6.14 6.37 5.19 3.74 11.34 40.02 -32.76%
P/NAPS 1.68 0.97 0.87 0.96 1.13 1.04 0.88 11.36%

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