[RCECAP] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -10.74%
YoY- -173.87%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 210,379 152,968 126,253 133,752 182,400 239,569 276,276 -4.43%
PBT 83,736 59,045 48,350 -26,535 79,314 127,896 147,452 -8.99%
Tax -19,116 -15,226 -8,289 -4,492 -24,604 -26,409 -37,030 -10.42%
NP 64,620 43,819 40,061 -31,027 54,710 101,487 110,422 -8.53%
-
NP to SH 64,620 43,819 30,672 -40,416 54,710 101,487 110,422 -8.53%
-
Tax Rate 22.83% 25.79% 17.14% - 31.02% 20.65% 25.11% -
Total Cost 145,759 109,149 86,192 164,779 127,690 138,082 165,854 -2.12%
-
Net Worth 414,106 450,599 579,814 629,961 681,717 515,841 430,286 -0.63%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 45,671 153,320 17,465 17,604 11,709 11,747 13,692 22.21%
Div Payout % 70.68% 349.89% 56.94% 0.00% 21.40% 11.58% 12.40% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 414,106 450,599 579,814 629,961 681,717 515,841 430,286 -0.63%
NOSH 333,957 1,287,425 1,159,629 1,166,595 1,175,374 781,577 782,338 -13.21%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 30.72% 28.65% 31.73% -23.20% 29.99% 42.36% 39.97% -
ROE 15.60% 9.72% 5.29% -6.42% 8.03% 19.67% 25.66% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 63.00 11.88 10.89 11.47 15.52 30.65 35.31 10.12%
EPS 19.35 3.40 2.64 -3.46 4.65 12.98 14.11 5.39%
DPS 13.68 12.00 1.51 1.50 1.00 1.50 1.75 40.83%
NAPS 1.24 0.35 0.50 0.54 0.58 0.66 0.55 14.49%
Adjusted Per Share Value based on latest NOSH - 1,166,595
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 28.39 20.64 17.04 18.05 24.61 32.33 37.28 -4.43%
EPS 8.72 5.91 4.14 -5.45 7.38 13.69 14.90 -8.53%
DPS 6.16 20.69 2.36 2.38 1.58 1.59 1.85 22.17%
NAPS 0.5588 0.608 0.7824 0.8501 0.9199 0.6961 0.5806 -0.63%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.36 0.27 0.305 0.27 0.28 0.32 0.36 -
P/RPS 2.16 2.27 2.80 2.35 1.80 1.04 1.02 13.30%
P/EPS 7.03 7.93 11.53 -7.79 6.02 2.46 2.55 18.39%
EY 14.23 12.61 8.67 -12.83 16.62 40.58 39.21 -15.53%
DY 10.06 44.44 4.94 5.56 3.56 4.69 4.86 12.87%
P/NAPS 1.10 0.77 0.61 0.50 0.48 0.48 0.65 9.15%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 15/02/17 03/02/16 09/02/15 20/02/14 21/02/13 14/02/12 21/02/11 -
Price 1.51 0.255 0.31 0.28 0.245 0.34 0.35 -
P/RPS 2.40 2.15 2.85 2.44 1.58 1.11 0.99 15.88%
P/EPS 7.80 7.49 11.72 -8.08 5.26 2.62 2.48 21.02%
EY 12.81 13.35 8.53 -12.37 19.00 38.19 40.33 -17.38%
DY 9.06 47.06 4.86 5.36 4.07 4.41 5.00 10.40%
P/NAPS 1.22 0.73 0.62 0.52 0.42 0.52 0.64 11.34%

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