[RCECAP] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -21.94%
YoY- -46.09%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 152,968 126,253 133,752 182,400 239,569 276,276 248,013 -7.73%
PBT 59,045 48,350 -26,535 79,314 127,896 147,452 104,536 -9.07%
Tax -15,226 -8,289 -4,492 -24,604 -26,409 -37,030 -27,697 -9.48%
NP 43,819 40,061 -31,027 54,710 101,487 110,422 76,839 -8.93%
-
NP to SH 43,819 30,672 -40,416 54,710 101,487 110,422 76,839 -8.93%
-
Tax Rate 25.79% 17.14% - 31.02% 20.65% 25.11% 26.50% -
Total Cost 109,149 86,192 164,779 127,690 138,082 165,854 171,174 -7.22%
-
Net Worth 450,599 579,814 629,961 681,717 515,841 430,286 390,992 2.39%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 153,320 17,465 17,604 11,709 11,747 13,692 7,120 66.75%
Div Payout % 349.89% 56.94% 0.00% 21.40% 11.58% 12.40% 9.27% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 450,599 579,814 629,961 681,717 515,841 430,286 390,992 2.39%
NOSH 1,287,425 1,159,629 1,166,595 1,175,374 781,577 782,338 781,984 8.66%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 28.65% 31.73% -23.20% 29.99% 42.36% 39.97% 30.98% -
ROE 9.72% 5.29% -6.42% 8.03% 19.67% 25.66% 19.65% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.88 10.89 11.47 15.52 30.65 35.31 31.72 -15.09%
EPS 3.40 2.64 -3.46 4.65 12.98 14.11 9.83 -16.21%
DPS 12.00 1.51 1.50 1.00 1.50 1.75 0.91 53.67%
NAPS 0.35 0.50 0.54 0.58 0.66 0.55 0.50 -5.76%
Adjusted Per Share Value based on latest NOSH - 1,175,374
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.31 8.51 9.01 12.29 16.14 18.61 16.71 -7.72%
EPS 2.95 2.07 -2.72 3.69 6.84 7.44 5.18 -8.95%
DPS 10.33 1.18 1.19 0.79 0.79 0.92 0.48 66.74%
NAPS 0.3036 0.3906 0.4244 0.4593 0.3475 0.2899 0.2634 2.39%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.27 0.305 0.27 0.28 0.32 0.36 0.44 -
P/RPS 2.27 2.80 2.35 1.80 1.04 1.02 1.39 8.51%
P/EPS 7.93 11.53 -7.79 6.02 2.46 2.55 4.48 9.97%
EY 12.61 8.67 -12.83 16.62 40.58 39.21 22.33 -9.08%
DY 44.44 4.94 5.56 3.56 4.69 4.86 2.07 66.67%
P/NAPS 0.77 0.61 0.50 0.48 0.48 0.65 0.88 -2.19%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 03/02/16 09/02/15 20/02/14 21/02/13 14/02/12 21/02/11 10/02/10 -
Price 0.255 0.31 0.28 0.245 0.34 0.35 0.45 -
P/RPS 2.15 2.85 2.44 1.58 1.11 0.99 1.42 7.15%
P/EPS 7.49 11.72 -8.08 5.26 2.62 2.48 4.58 8.53%
EY 13.35 8.53 -12.37 19.00 38.19 40.33 21.84 -7.87%
DY 47.06 4.86 5.36 4.07 4.41 5.00 2.02 68.95%
P/NAPS 0.73 0.62 0.52 0.42 0.52 0.64 0.90 -3.42%

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