[RCECAP] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
03-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 29.08%
YoY- 42.86%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 258,417 239,918 210,379 152,968 126,253 133,752 182,400 5.97%
PBT 127,914 116,155 83,736 59,045 48,350 -26,535 79,314 8.28%
Tax -33,086 -29,251 -19,116 -15,226 -8,289 -4,492 -24,604 5.05%
NP 94,828 86,904 64,620 43,819 40,061 -31,027 54,710 9.59%
-
NP to SH 94,828 86,904 64,620 43,819 30,672 -40,416 54,710 9.59%
-
Tax Rate 25.87% 25.18% 22.83% 25.79% 17.14% - 31.02% -
Total Cost 163,589 153,014 145,759 109,149 86,192 164,779 127,690 4.21%
-
Net Worth 559,810 495,189 414,106 450,599 579,814 629,961 681,717 -3.22%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 27,279 20,262 45,671 153,320 17,465 17,604 11,709 15.13%
Div Payout % 28.77% 23.32% 70.68% 349.89% 56.94% 0.00% 21.40% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 559,810 495,189 414,106 450,599 579,814 629,961 681,717 -3.22%
NOSH 359,487 355,584 333,957 1,287,425 1,159,629 1,166,595 1,175,374 -17.90%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 36.70% 36.22% 30.72% 28.65% 31.73% -23.20% 29.99% -
ROE 16.94% 17.55% 15.60% 9.72% 5.29% -6.42% 8.03% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 75.70 70.25 63.00 11.88 10.89 11.47 15.52 30.21%
EPS 27.78 25.45 19.35 3.40 2.64 -3.46 4.65 34.68%
DPS 8.00 5.93 13.68 12.00 1.51 1.50 1.00 41.39%
NAPS 1.64 1.45 1.24 0.35 0.50 0.54 0.58 18.90%
Adjusted Per Share Value based on latest NOSH - 1,287,425
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 34.87 32.37 28.39 20.64 17.04 18.05 24.61 5.97%
EPS 12.80 11.73 8.72 5.91 4.14 -5.45 7.38 9.60%
DPS 3.68 2.73 6.16 20.69 2.36 2.38 1.58 15.12%
NAPS 0.7554 0.6682 0.5588 0.608 0.7824 0.8501 0.9199 -3.22%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.47 1.50 1.36 0.27 0.305 0.27 0.28 -
P/RPS 1.94 2.14 2.16 2.27 2.80 2.35 1.80 1.25%
P/EPS 5.29 5.89 7.03 7.93 11.53 -7.79 6.02 -2.13%
EY 18.90 16.96 14.23 12.61 8.67 -12.83 16.62 2.16%
DY 5.44 3.96 10.06 44.44 4.94 5.56 3.56 7.31%
P/NAPS 0.90 1.03 1.10 0.77 0.61 0.50 0.48 11.03%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 08/02/18 15/02/17 03/02/16 09/02/15 20/02/14 21/02/13 -
Price 1.65 1.47 1.51 0.255 0.31 0.28 0.245 -
P/RPS 2.18 2.09 2.40 2.15 2.85 2.44 1.58 5.50%
P/EPS 5.94 5.78 7.80 7.49 11.72 -8.08 5.26 2.04%
EY 16.84 17.31 12.81 13.35 8.53 -12.37 19.00 -1.99%
DY 4.85 4.04 9.06 47.06 4.86 5.36 4.07 2.96%
P/NAPS 1.01 1.01 1.22 0.73 0.62 0.52 0.42 15.73%

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