[RCECAP] YoY TTM Result on 30-Sep-2020 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
10-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 5.34%
YoY- 14.94%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 336,006 311,019 300,676 286,135 271,485 255,438 233,903 6.22%
PBT 192,370 179,229 181,932 153,564 138,803 122,426 109,870 9.78%
Tax -47,229 -44,223 -46,183 -38,444 -38,644 -29,837 -24,108 11.85%
NP 145,141 135,006 135,749 115,120 100,159 92,589 85,762 9.16%
-
NP to SH 145,141 135,006 135,749 115,120 100,159 92,589 85,762 9.16%
-
Tax Rate 24.55% 24.67% 25.38% 25.03% 27.84% 24.37% 21.94% -
Total Cost 190,865 176,013 164,927 171,015 171,326 162,849 148,141 4.31%
-
Net Worth 828,121 908,025 822,472 715,551 625,085 544,014 480,611 9.48%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 109,927 197,693 50,576 42,400 34,451 27,279 20,262 32.54%
Div Payout % 75.74% 146.43% 37.26% 36.83% 34.40% 29.46% 23.63% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 828,121 908,025 822,472 715,551 625,085 544,014 480,611 9.48%
NOSH 741,066 740,596 387,177 379,661 368,854 358,584 340,859 13.81%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 43.20% 43.41% 45.15% 40.23% 36.89% 36.25% 36.67% -
ROE 17.53% 14.87% 16.50% 16.09% 16.02% 17.02% 17.84% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 45.85 42.47 82.62 80.38 78.18 75.13 68.62 -6.49%
EPS 19.80 18.44 37.30 32.34 28.84 27.23 25.16 -3.91%
DPS 15.00 27.00 14.00 11.91 10.00 8.00 5.94 16.68%
NAPS 1.13 1.24 2.26 2.01 1.80 1.60 1.41 -3.62%
Adjusted Per Share Value based on latest NOSH - 379,661
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 22.67 20.98 20.28 19.30 18.31 17.23 15.78 6.22%
EPS 9.79 9.11 9.16 7.77 6.76 6.25 5.79 9.14%
DPS 7.42 13.34 3.41 2.86 2.32 1.84 1.37 32.50%
NAPS 0.5587 0.6126 0.5549 0.4827 0.4217 0.367 0.3242 9.49%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.47 1.60 3.24 1.90 1.55 1.63 1.59 -
P/RPS 5.39 3.77 3.92 2.36 1.98 2.17 2.32 15.07%
P/EPS 12.47 8.68 8.69 5.88 5.37 5.99 6.32 11.98%
EY 8.02 11.52 11.51 17.02 18.61 16.71 15.82 -10.70%
DY 6.07 16.87 4.32 6.27 6.45 4.91 3.74 8.40%
P/NAPS 2.19 1.29 1.43 0.95 0.86 1.02 1.13 11.65%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 21/11/22 09/11/21 10/11/20 11/11/19 14/11/18 09/11/17 -
Price 2.71 1.77 3.79 1.94 1.57 1.54 1.59 -
P/RPS 5.91 4.17 4.59 2.41 2.01 2.05 2.32 16.85%
P/EPS 13.68 9.60 10.16 6.00 5.44 5.66 6.32 13.72%
EY 7.31 10.42 9.84 16.67 18.37 17.68 15.82 -12.06%
DY 5.54 15.25 3.69 6.14 6.37 5.19 3.74 6.76%
P/NAPS 2.40 1.43 1.68 0.97 0.87 0.96 1.13 13.36%

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