[RCECAP] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
09-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -7.12%
YoY- 175.89%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 239,918 210,379 152,968 126,253 133,752 182,400 239,569 0.02%
PBT 116,155 83,736 59,045 48,350 -26,535 79,314 127,896 -1.59%
Tax -29,251 -19,116 -15,226 -8,289 -4,492 -24,604 -26,409 1.71%
NP 86,904 64,620 43,819 40,061 -31,027 54,710 101,487 -2.55%
-
NP to SH 86,904 64,620 43,819 30,672 -40,416 54,710 101,487 -2.55%
-
Tax Rate 25.18% 22.83% 25.79% 17.14% - 31.02% 20.65% -
Total Cost 153,014 145,759 109,149 86,192 164,779 127,690 138,082 1.72%
-
Net Worth 495,189 414,106 450,599 579,814 629,961 681,717 515,841 -0.67%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 20,262 45,671 153,320 17,465 17,604 11,709 11,747 9.50%
Div Payout % 23.32% 70.68% 349.89% 56.94% 0.00% 21.40% 11.58% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 495,189 414,106 450,599 579,814 629,961 681,717 515,841 -0.67%
NOSH 355,584 333,957 1,287,425 1,159,629 1,166,595 1,175,374 781,577 -12.29%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 36.22% 30.72% 28.65% 31.73% -23.20% 29.99% 42.36% -
ROE 17.55% 15.60% 9.72% 5.29% -6.42% 8.03% 19.67% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 70.25 63.00 11.88 10.89 11.47 15.52 30.65 14.81%
EPS 25.45 19.35 3.40 2.64 -3.46 4.65 12.98 11.86%
DPS 5.93 13.68 12.00 1.51 1.50 1.00 1.50 25.71%
NAPS 1.45 1.24 0.35 0.50 0.54 0.58 0.66 14.00%
Adjusted Per Share Value based on latest NOSH - 1,159,629
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 16.16 14.17 10.31 8.51 9.01 12.29 16.14 0.02%
EPS 5.85 4.35 2.95 2.07 -2.72 3.69 6.84 -2.56%
DPS 1.37 3.08 10.33 1.18 1.19 0.79 0.79 9.60%
NAPS 0.3336 0.279 0.3036 0.3906 0.4244 0.4593 0.3475 -0.67%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.50 1.36 0.27 0.305 0.27 0.28 0.32 -
P/RPS 2.14 2.16 2.27 2.80 2.35 1.80 1.04 12.76%
P/EPS 5.89 7.03 7.93 11.53 -7.79 6.02 2.46 15.64%
EY 16.96 14.23 12.61 8.67 -12.83 16.62 40.58 -13.52%
DY 3.96 10.06 44.44 4.94 5.56 3.56 4.69 -2.77%
P/NAPS 1.03 1.10 0.77 0.61 0.50 0.48 0.48 13.55%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 08/02/18 15/02/17 03/02/16 09/02/15 20/02/14 21/02/13 14/02/12 -
Price 1.47 1.51 0.255 0.31 0.28 0.245 0.34 -
P/RPS 2.09 2.40 2.15 2.85 2.44 1.58 1.11 11.11%
P/EPS 5.78 7.80 7.49 11.72 -8.08 5.26 2.62 14.08%
EY 17.31 12.81 13.35 8.53 -12.37 19.00 38.19 -12.34%
DY 4.04 9.06 47.06 4.86 5.36 4.07 4.41 -1.44%
P/NAPS 1.01 1.22 0.73 0.62 0.52 0.42 0.52 11.68%

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