[RCECAP] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 5.5%
YoY- 12.57%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 239,569 276,276 248,013 193,519 126,801 86,671 51,185 29.31%
PBT 127,896 147,452 104,536 86,614 68,267 60,450 19,371 36.94%
Tax -26,409 -37,030 -27,697 -25,944 -14,374 -4,971 446 -
NP 101,487 110,422 76,839 60,670 53,893 55,479 19,817 31.27%
-
NP to SH 101,487 110,422 76,839 60,670 53,893 54,788 17,984 33.41%
-
Tax Rate 20.65% 25.11% 26.50% 29.95% 21.06% 8.22% -2.30% -
Total Cost 138,082 165,854 171,174 132,849 72,908 31,192 31,368 28.00%
-
Net Worth 515,841 430,286 390,992 277,113 194,314 147,968 0 -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 11,747 13,692 7,120 6,475 6,475 - - -
Div Payout % 11.58% 12.40% 9.27% 10.67% 12.02% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 515,841 430,286 390,992 277,113 194,314 147,968 0 -
NOSH 781,577 782,338 781,984 710,546 647,715 643,340 401,136 11.75%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 42.36% 39.97% 30.98% 31.35% 42.50% 64.01% 38.72% -
ROE 19.67% 25.66% 19.65% 21.89% 27.73% 37.03% 0.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 30.65 35.31 31.72 27.24 19.58 13.47 12.76 15.71%
EPS 12.98 14.11 9.83 8.54 8.32 8.52 4.48 19.38%
DPS 1.50 1.75 0.91 0.91 1.00 0.00 0.00 -
NAPS 0.66 0.55 0.50 0.39 0.30 0.23 0.00 -
Adjusted Per Share Value based on latest NOSH - 710,546
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 16.14 18.61 16.71 13.04 8.54 5.84 3.45 29.30%
EPS 6.84 7.44 5.18 4.09 3.63 3.69 1.21 33.45%
DPS 0.79 0.92 0.48 0.44 0.44 0.00 0.00 -
NAPS 0.3475 0.2899 0.2634 0.1867 0.1309 0.0997 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.32 0.36 0.44 0.24 0.56 0.27 0.15 -
P/RPS 1.04 1.02 1.39 0.88 2.86 2.00 1.18 -2.08%
P/EPS 2.46 2.55 4.48 2.81 6.73 3.17 3.35 -5.01%
EY 40.58 39.21 22.33 35.58 14.86 31.54 29.89 5.22%
DY 4.69 4.86 2.07 3.80 1.79 0.00 0.00 -
P/NAPS 0.48 0.65 0.88 0.62 1.87 1.17 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 14/02/12 21/02/11 10/02/10 25/02/09 27/02/08 28/02/07 24/02/06 -
Price 0.34 0.35 0.45 0.24 0.39 0.38 0.15 -
P/RPS 1.11 0.99 1.42 0.88 1.99 2.82 1.18 -1.01%
P/EPS 2.62 2.48 4.58 2.81 4.69 4.46 3.35 -4.01%
EY 38.19 40.33 21.84 35.58 21.33 22.41 29.89 4.16%
DY 4.41 5.00 2.02 3.80 2.56 0.00 0.00 -
P/NAPS 0.52 0.64 0.90 0.62 1.30 1.65 0.00 -

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