[RCECAP] YoY TTM Result on 31-Dec-2007 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -21.57%
YoY- -1.63%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 276,276 248,013 193,519 126,801 86,671 51,185 48,282 33.72%
PBT 147,452 104,536 86,614 68,267 60,450 19,371 21,950 37.34%
Tax -37,030 -27,697 -25,944 -14,374 -4,971 446 -10,585 23.19%
NP 110,422 76,839 60,670 53,893 55,479 19,817 11,365 46.05%
-
NP to SH 110,422 76,839 60,670 53,893 54,788 17,984 11,365 46.05%
-
Tax Rate 25.11% 26.50% 29.95% 21.06% 8.22% -2.30% 48.22% -
Total Cost 165,854 171,174 132,849 72,908 31,192 31,368 36,917 28.43%
-
Net Worth 430,286 390,992 277,113 194,314 147,968 0 35,877 51.26%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 13,692 7,120 6,475 6,475 - - - -
Div Payout % 12.40% 9.27% 10.67% 12.02% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 430,286 390,992 277,113 194,314 147,968 0 35,877 51.26%
NOSH 782,338 781,984 710,546 647,715 643,340 401,136 398,644 11.88%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 39.97% 30.98% 31.35% 42.50% 64.01% 38.72% 23.54% -
ROE 25.66% 19.65% 21.89% 27.73% 37.03% 0.00% 31.68% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 35.31 31.72 27.24 19.58 13.47 12.76 12.11 19.51%
EPS 14.11 9.83 8.54 8.32 8.52 4.48 2.85 30.53%
DPS 1.75 0.91 0.91 1.00 0.00 0.00 0.00 -
NAPS 0.55 0.50 0.39 0.30 0.23 0.00 0.09 35.19%
Adjusted Per Share Value based on latest NOSH - 647,715
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 18.61 16.71 13.04 8.54 5.84 3.45 3.25 33.73%
EPS 7.44 5.18 4.09 3.63 3.69 1.21 0.77 45.91%
DPS 0.92 0.48 0.44 0.44 0.00 0.00 0.00 -
NAPS 0.2899 0.2634 0.1867 0.1309 0.0997 0.00 0.0242 51.23%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.36 0.44 0.24 0.56 0.27 0.15 0.17 -
P/RPS 1.02 1.39 0.88 2.86 2.00 1.18 1.40 -5.13%
P/EPS 2.55 4.48 2.81 6.73 3.17 3.35 5.96 -13.18%
EY 39.21 22.33 35.58 14.86 31.54 29.89 16.77 15.19%
DY 4.86 2.07 3.80 1.79 0.00 0.00 0.00 -
P/NAPS 0.65 0.88 0.62 1.87 1.17 0.00 1.89 -16.29%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 10/02/10 25/02/09 27/02/08 28/02/07 24/02/06 24/02/05 -
Price 0.35 0.45 0.24 0.39 0.38 0.15 0.17 -
P/RPS 0.99 1.42 0.88 1.99 2.82 1.18 1.40 -5.60%
P/EPS 2.48 4.58 2.81 4.69 4.46 3.35 5.96 -13.59%
EY 40.33 21.84 35.58 21.33 22.41 29.89 16.77 15.74%
DY 5.00 2.02 3.80 2.56 0.00 0.00 0.00 -
P/NAPS 0.64 0.90 0.62 1.30 1.65 0.00 1.89 -16.50%

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