[RCECAP] YoY TTM Result on 31-Dec-2018 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 2.42%
YoY- 9.12%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 299,717 291,488 277,011 258,417 239,918 210,379 152,968 11.85%
PBT 181,604 159,268 144,303 127,914 116,155 83,736 59,045 20.57%
Tax -45,911 -40,372 -38,319 -33,086 -29,251 -19,116 -15,226 20.17%
NP 135,693 118,896 105,984 94,828 86,904 64,620 43,819 20.70%
-
NP to SH 135,693 118,896 105,984 94,828 86,904 64,620 43,819 20.70%
-
Tax Rate 25.28% 25.35% 26.55% 25.87% 25.18% 22.83% 25.79% -
Total Cost 164,024 172,592 171,027 163,589 153,014 145,759 109,149 7.01%
-
Net Worth 840,185 732,700 641,927 559,810 495,189 414,106 450,599 10.93%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 50,576 42,400 34,451 27,279 20,262 45,671 153,320 -16.86%
Div Payout % 37.27% 35.66% 32.51% 28.77% 23.32% 70.68% 349.89% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 840,185 732,700 641,927 559,810 495,189 414,106 450,599 10.93%
NOSH 388,470 380,098 348,873 359,487 355,584 333,957 1,287,425 -18.08%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 45.27% 40.79% 38.26% 36.70% 36.22% 30.72% 28.65% -
ROE 16.15% 16.23% 16.51% 16.94% 17.55% 15.60% 9.72% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 82.05 81.55 79.40 75.70 70.25 63.00 11.88 37.95%
EPS 37.15 33.27 30.38 27.78 25.45 19.35 3.40 48.90%
DPS 14.00 12.00 9.88 8.00 5.93 13.68 12.00 2.60%
NAPS 2.30 2.05 1.84 1.64 1.45 1.24 0.35 36.82%
Adjusted Per Share Value based on latest NOSH - 359,487
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 20.19 19.64 18.66 17.41 16.16 14.17 10.31 11.84%
EPS 9.14 8.01 7.14 6.39 5.85 4.35 2.95 20.72%
DPS 3.41 2.86 2.32 1.84 1.37 3.08 10.33 -16.85%
NAPS 0.566 0.4936 0.4325 0.3771 0.3336 0.279 0.3036 10.92%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.77 2.75 1.65 1.47 1.50 1.36 0.27 -
P/RPS 4.59 3.37 2.08 1.94 2.14 2.16 2.27 12.43%
P/EPS 10.15 8.27 5.43 5.29 5.89 7.03 7.93 4.19%
EY 9.85 12.10 18.41 18.90 16.96 14.23 12.61 -4.02%
DY 3.71 4.36 5.98 5.44 3.96 10.06 44.44 -33.86%
P/NAPS 1.64 1.34 0.90 0.90 1.03 1.10 0.77 13.41%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 09/02/21 18/02/20 26/02/19 08/02/18 15/02/17 03/02/16 -
Price 1.66 2.51 1.69 1.65 1.47 1.51 0.255 -
P/RPS 2.02 3.08 2.13 2.18 2.09 2.40 2.15 -1.03%
P/EPS 4.47 7.55 5.56 5.94 5.78 7.80 7.49 -8.23%
EY 22.38 13.25 17.98 16.84 17.31 12.81 13.35 8.98%
DY 8.43 4.78 5.84 4.85 4.04 9.06 47.06 -24.89%
P/NAPS 0.72 1.22 0.92 1.01 1.01 1.22 0.73 -0.22%

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