[RCECAP] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
08-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 1.33%
YoY- 34.48%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 291,488 277,011 258,417 239,918 210,379 152,968 126,253 14.94%
PBT 159,268 144,303 127,914 116,155 83,736 59,045 48,350 21.95%
Tax -40,372 -38,319 -33,086 -29,251 -19,116 -15,226 -8,289 30.16%
NP 118,896 105,984 94,828 86,904 64,620 43,819 40,061 19.85%
-
NP to SH 118,896 105,984 94,828 86,904 64,620 43,819 30,672 25.30%
-
Tax Rate 25.35% 26.55% 25.87% 25.18% 22.83% 25.79% 17.14% -
Total Cost 172,592 171,027 163,589 153,014 145,759 109,149 86,192 12.25%
-
Net Worth 732,700 641,927 559,810 495,189 414,106 450,599 579,814 3.97%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 42,400 34,451 27,279 20,262 45,671 153,320 17,465 15.91%
Div Payout % 35.66% 32.51% 28.77% 23.32% 70.68% 349.89% 56.94% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 732,700 641,927 559,810 495,189 414,106 450,599 579,814 3.97%
NOSH 380,098 348,873 359,487 355,584 333,957 1,287,425 1,159,629 -16.95%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 40.79% 38.26% 36.70% 36.22% 30.72% 28.65% 31.73% -
ROE 16.23% 16.51% 16.94% 17.55% 15.60% 9.72% 5.29% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 81.55 79.40 75.70 70.25 63.00 11.88 10.89 39.82%
EPS 33.27 30.38 27.78 25.45 19.35 3.40 2.64 52.48%
DPS 12.00 9.88 8.00 5.93 13.68 12.00 1.51 41.22%
NAPS 2.05 1.84 1.64 1.45 1.24 0.35 0.50 26.48%
Adjusted Per Share Value based on latest NOSH - 355,584
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 39.33 37.38 34.87 32.37 28.39 20.64 17.04 14.94%
EPS 16.04 14.30 12.80 11.73 8.72 5.91 4.14 25.29%
DPS 5.72 4.65 3.68 2.73 6.16 20.69 2.36 15.88%
NAPS 0.9887 0.8662 0.7554 0.6682 0.5588 0.608 0.7824 3.97%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.75 1.65 1.47 1.50 1.36 0.27 0.305 -
P/RPS 3.37 2.08 1.94 2.14 2.16 2.27 2.80 3.13%
P/EPS 8.27 5.43 5.29 5.89 7.03 7.93 11.53 -5.38%
EY 12.10 18.41 18.90 16.96 14.23 12.61 8.67 5.70%
DY 4.36 5.98 5.44 3.96 10.06 44.44 4.94 -2.05%
P/NAPS 1.34 0.90 0.90 1.03 1.10 0.77 0.61 14.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 09/02/21 18/02/20 26/02/19 08/02/18 15/02/17 03/02/16 09/02/15 -
Price 2.51 1.69 1.65 1.47 1.51 0.255 0.31 -
P/RPS 3.08 2.13 2.18 2.09 2.40 2.15 2.85 1.30%
P/EPS 7.55 5.56 5.94 5.78 7.80 7.49 11.72 -7.06%
EY 13.25 17.98 16.84 17.31 12.81 13.35 8.53 7.60%
DY 4.78 5.84 4.85 4.04 9.06 47.06 4.86 -0.27%
P/NAPS 1.22 0.92 1.01 1.01 1.22 0.73 0.62 11.93%

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