KLSE (MYR): RCECAP (9296)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
2.68
Today's Change
+0.01 (0.37%)
Day's Change
2.66 - 2.72
Trading Volume
851,800
Market Cap
1,986 Million
NOSH
741 Million
Latest Quarter
31-Dec-2023 [#3]
Announcement Date
08-Feb-2024
Next Quarter
31-Mar-2024
Est. Ann. Date
23-May-2024
Est. Ann. Due Date
30-May-2024
QoQ | YoY
-9.63% | -1.74%
Revenue | NP to SH
341,847.000 | 144,529.000
RPS | P/RPS
46.13 Cent | 5.81
EPS | P/E | EY
19.50 Cent | 13.74 | 7.28%
DPS | DY | Payout %
14.83 Cent | 5.53% | 76.06%
NAPS | P/NAPS
1.09 | 2.46
QoQ | YoY
-0.42% | 6.68%
NP Margin | ROE
42.28% | 17.93%
F.Y. | Ann. Date
31-Dec-2023 | 08-Feb-2024
Latest Audited Result
31-Mar-2023
Announcement Date
27-Jul-2023
Next Audited Result
31-Mar-2024
Est. Ann. Date
27-Jul-2024
Est. Ann. Due Date
27-Sep-2024
Revenue | NP to SH
323,632.000 | 138,784.000
RPS | P/RPS
43.67 Cent | 6.14
EPS | P/E | EY
18.73 Cent | 14.31 | 6.99%
DPS | DY | Payout %
29.67 Cent | 11.07% | 158.42%
NAPS | P/NAPS
1.09 | 2.46
YoY
4.22%
NP Margin | ROE
42.88% | 17.22%
F.Y. | Ann. Date
31-Mar-2023 | 23-May-2023
Revenue | NP to SH
345,602.666 | 146,252.000
RPS | P/RPS
46.64 Cent | 5.75
EPS | P/E | EY
19.74 Cent | 13.58 | 7.36%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-2.66% | 5.53%
NP Margin | ROE
42.32% | 18.14%
F.Y. | Ann. Date
31-Dec-2023 | 08-Feb-2024
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/03/23 | 31/03/22 | 31/03/21 | 31/03/20 | 31/03/19 | 31/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 345,602 | 341,847 | 323,632 | 299,457 | 293,459 | 282,609 | 262,570 | 245,906 | 223,331 | 162,386 | 131,186 | 130,261 | 10.63% | |
PBT | 194,286 | 192,153 | 183,942 | 177,231 | 167,223 | 148,900 | 131,089 | 117,373 | 101,490 | 54,183 | 45,729 | 14,225 | 32.87% | |
Tax | -48,034 | -47,624 | -45,158 | -44,062 | -42,590 | -38,319 | -35,556 | -28,692 | -22,541 | -14,612 | -9,524 | -1,712 | 43.81% | |
NP | 146,252 | 144,529 | 138,784 | 133,169 | 124,633 | 110,581 | 95,533 | 88,681 | 78,949 | 39,571 | 36,205 | 12,513 | 30.62% | |
- | ||||||||||||||
NP to SH | 146,252 | 144,529 | 138,784 | 133,169 | 124,633 | 110,581 | 95,533 | 88,681 | 78,949 | 39,571 | 26,816 | 3,124 | 52.39% | |
- | ||||||||||||||
Tax Rate | 24.72% | 24.78% | 24.55% | 24.86% | 25.47% | 25.73% | 27.12% | 24.45% | 22.21% | 26.97% | 20.83% | 12.04% | - | |
Total Cost | 199,350 | 197,318 | 184,848 | 166,288 | 168,826 | 172,028 | 167,037 | 157,225 | 144,382 | 122,815 | 94,981 | 117,748 | 5.13% | |
- | ||||||||||||||
Net Worth | 806,136 | 806,136 | 806,136 | 870,773 | 770,987 | 673,303 | 584,402 | 519,794 | 432,371 | 449,670 | 519,781 | 636,370 | 2.66% |
Dividend | ||||||||||||||
AQR | T4Q | 31/03/23 | 31/03/22 | 31/03/21 | 31/03/20 | 31/03/19 | 31/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Div | 78,170 | 109,927 | 219,855 | 80,491 | 46,617 | 38,574 | 30,758 | 23,937 | 9,901 | 179,868 | 17,719 | 17,355 | 32.57% | |
Div Payout % | 53.45% | 76.06% | 158.42% | 60.44% | 37.40% | 34.88% | 32.20% | 26.99% | 12.54% | 454.55% | 66.08% | 555.56% | - |
Equity | ||||||||||||||
AQR | T4Q | 31/03/23 | 31/03/22 | 31/03/21 | 31/03/20 | 31/03/19 | 31/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 806,136 | 806,136 | 806,136 | 870,773 | 770,987 | 673,303 | 584,402 | 519,794 | 432,371 | 449,670 | 519,781 | 636,370 | 2.66% | |
NOSH | 741,066 | 741,066 | 741,066 | 739,987 | 382,655 | 372,938 | 360,555 | 355,994 | 330,054 | 1,284,772 | 1,181,321 | 1,157,036 | -4.82% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/03/23 | 31/03/22 | 31/03/21 | 31/03/20 | 31/03/19 | 31/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 42.32% | 42.28% | 42.88% | 44.47% | 42.47% | 39.13% | 36.38% | 36.06% | 35.35% | 24.37% | 27.60% | 9.61% | - | |
ROE | 18.14% | 17.93% | 17.22% | 15.29% | 16.17% | 16.42% | 16.35% | 17.06% | 18.26% | 8.80% | 5.16% | 0.49% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/03/23 | 31/03/22 | 31/03/21 | 31/03/20 | 31/03/19 | 31/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 47.16 | 46.65 | 44.16 | 40.92 | 81.83 | 80.59 | 76.83 | 71.91 | 67.66 | 12.64 | 11.11 | 11.26 | 16.38% | |
EPS | 19.96 | 19.72 | 18.95 | 18.25 | 35.03 | 31.83 | 28.02 | 26.03 | 23.92 | 3.08 | 2.27 | 0.27 | 60.32% | |
DPS | 10.67 | 15.00 | 30.00 | 11.00 | 13.00 | 11.00 | 9.00 | 7.00 | 3.00 | 14.00 | 1.50 | 1.50 | 39.46% | |
NAPS | 1.10 | 1.10 | 1.10 | 1.19 | 2.15 | 1.92 | 1.71 | 1.52 | 1.31 | 0.35 | 0.44 | 0.55 | 8.00% |
Adjusted Per Share Value based on latest NOSH - 741,066 | ||||||||||||||
AQR | T4Q | 31/03/23 | 31/03/22 | 31/03/21 | 31/03/20 | 31/03/19 | 31/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 46.64 | 46.13 | 43.67 | 40.41 | 39.60 | 38.14 | 35.43 | 33.18 | 30.14 | 21.91 | 17.70 | 17.58 | 10.63% | |
EPS | 19.74 | 19.50 | 18.73 | 17.97 | 16.82 | 14.92 | 12.89 | 11.97 | 10.65 | 5.34 | 3.62 | 0.42 | 52.45% | |
DPS | 10.55 | 14.83 | 29.67 | 10.86 | 6.29 | 5.21 | 4.15 | 3.23 | 1.34 | 24.27 | 2.39 | 2.34 | 32.58% | |
NAPS | 1.0878 | 1.0878 | 1.0878 | 1.175 | 1.0404 | 0.9086 | 0.7886 | 0.7014 | 0.5834 | 0.6068 | 0.7014 | 0.8587 | 2.66% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/03/23 | 31/03/22 | 31/03/21 | 31/03/20 | 31/03/19 | 31/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 29/12/23 | 29/12/23 | 31/03/23 | 31/03/22 | 31/03/21 | 31/03/20 | 29/03/19 | 30/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | - | |
Price | 3.06 | 3.06 | 1.82 | 1.85 | 2.60 | 1.49 | 1.63 | 1.23 | 1.78 | 0.285 | 0.315 | 0.28 | - | |
P/RPS | 6.49 | 6.56 | 4.12 | 4.52 | 3.18 | 1.85 | 2.12 | 1.71 | 2.63 | 2.25 | 2.84 | 2.49 | 5.75% | |
P/EPS | 15.33 | 15.52 | 9.61 | 10.17 | 7.48 | 4.73 | 5.83 | 4.74 | 7.44 | 9.25 | 13.88 | 103.70 | -23.21% | |
EY | 6.52 | 6.44 | 10.41 | 9.84 | 13.37 | 21.16 | 17.15 | 21.08 | 13.44 | 10.81 | 7.21 | 0.96 | 30.30% | |
DY | 3.49 | 4.90 | 16.48 | 5.95 | 5.00 | 7.38 | 5.52 | 5.69 | 1.69 | 49.12 | 4.76 | 5.36 | 13.28% | |
P/NAPS | 2.78 | 2.78 | 1.65 | 1.55 | 1.21 | 0.78 | 0.95 | 0.81 | 1.36 | 0.81 | 0.72 | 0.51 | 13.92% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/03/23 | 31/03/22 | 31/03/21 | 31/03/20 | 31/03/19 | 31/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 08/02/24 | 08/02/24 | 23/05/23 | 30/05/22 | 25/05/21 | 16/06/20 | 28/05/19 | 28/05/18 | 26/05/17 | 26/05/16 | 25/05/15 | 21/05/14 | - | |
Price | 3.14 | 3.14 | 1.92 | 1.76 | 2.73 | 1.81 | 1.63 | 1.33 | 1.83 | 0.75 | 0.335 | 0.32 | - | |
P/RPS | 6.66 | 6.73 | 4.35 | 4.30 | 3.34 | 2.25 | 2.12 | 1.85 | 2.70 | 5.93 | 3.02 | 2.84 | 4.84% | |
P/EPS | 15.73 | 15.92 | 10.14 | 9.67 | 7.85 | 5.74 | 5.83 | 5.13 | 7.65 | 24.35 | 14.76 | 118.52 | -23.89% | |
EY | 6.36 | 6.28 | 9.86 | 10.34 | 12.73 | 17.42 | 17.15 | 19.50 | 13.07 | 4.11 | 6.78 | 0.84 | 31.45% | |
DY | 3.40 | 4.78 | 15.63 | 6.25 | 4.76 | 6.08 | 5.52 | 5.26 | 1.64 | 18.67 | 4.48 | 4.69 | 14.30% | |
P/NAPS | 2.85 | 2.85 | 1.75 | 1.48 | 1.27 | 0.94 | 0.95 | 0.88 | 1.40 | 2.14 | 0.76 | 0.58 | 13.04% |
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.
Addition to my yesterday's comment. Hiring from government
on contract basis start Feb 1st is temporary until New Salary Scheme
implemented within this year. So, I don't think this will affect RCE at all.
2 months ago
Stock price rise too fast, stock value not fast enough to chase the stock price, overprice stock and no longer attractive hmm...
2 months ago
Revenue and cash flow is still strong. Looking forward to a nice dividend next qr
2 months ago
If the management is able to reduce the impairment loss n
ESS cost, next QR should be similar to Q1 or Q2🙂
2 months ago
My experience tells me always leave when there is such big drop and no news. Insider selling. Run before too late. Maybe gov comes up with new rules for gov servants regarding these type of loans. Run chicken run.
1 month ago
Thank you Rcecap, i've gain 514% for holding more than 5 years, is time to say good bye, i decided to switch to nvidia and smci.
1 month ago
“Be Fearful When Others Are Greedy and Greedy When Others Are Fearful”
― Warren Buffett
1 month ago
"Do not catch falling knives in the stock market."
Peter Lynch, One Up On Wall Street
1 month ago
Be greedy when others are fearful is only applicable if a good stock is undervalue...at current price, it is still overvalue.... so do not catch falling knives is more applicable here
1 month ago
Source: Data shows that government servants debts ratio has beyond the capability to repay, and the high debt repayment ratio has impacted those servant's daily living cost (i.e. more than 60% of their monhtly salary has been deducted for loan repayment, so left 40% for living cost and this 40% is not sufficient as living cost is increase). Government is studying some new regulation to control the debts repayment.
1 month ago
Meaning no upside potential for some time.
Albukhary
Source: Data shows that government servants debts ratio has beyond the capability to repay, and the high debt repayment ratio has impacted those servant's daily living cost (i.e. more than 60% of their monhtly salary has been deducted for loan repayment, so left 40% for living cost and this 40% is not sufficient as living cost is increase). Government is studying some new regulation to control the debts repayment.
1 month ago
Cost of fund getting increase as earlier low interest rate loan/sukuk gradual to mature.
Short term financing liabilities (current rate) increase vs reduce in long term (lower rate)
Business can growth or not? No sure !
But profit margin should reduce accordingly !!
1 month ago
Red? Aiyoyo
Palm oil green
calvintaneng
Happy morning all at JAYA TIASA (ALWAYS SUCCESSFUL & THEREFORE ALWAYS JOYFUL)
Jaya Tiasa 171,000 Acres Palm oil out of 206,000 Acres now in Prime Fruitful Age
171,000 Acres is 2.34 Times Penang Island Size
Just imagine Penang Island
2 Penang Island Plus 1/3 More!
ALL COVERED FULLY WITH THE MOST FRUITFUL VEGE OIL ON PLANET EARTH
NO NEED FURTHER CAPEX FOR PLANTING OR REPLANTING
SO TIME TO SEE STRONG CASH FLOW
AND SINCE NO NEED FOR FURTHER EXPENSE THESE CASH INFLOWS COULD GO TO SHAREHOLDERS LIKE
THIS >>> https://www.youtube.com/watch?v=kTOHJZY2VRE
1 month ago
Bro, what jeff meant is based on the PE, the TP is 3.6.
For me, the price will be base on next QR n also the coming
new government salary scheme.
1 month ago
Blog: THE IMMENSE VALUE OF TSH'S 80,000 ACRES PRIME LANDS IN BONGAN, (Only 43.9 KM from TiTik Nol IKN NUSANTARA, By Calvin Tan
https://klse.i3investor.com/web/blog/detail/www.eaglevisioninvest.com/2024-03-12-story-h-186519186-THE_IMMENSE_VALUE_OF_TSH_S_80_000_ACRES_PRIME_LANDS_IN_BONGAN_Only_43_9
1 month ago
I thought the price stabilise then move up but crashing for 2nd round..
It likely gone now onward...
It is too high in fact...
It is more like glove stock which people thought will go $25 or $50..
But $1
3 weeks ago
ooihk899
Jeff, hope you are right, maybe rest, then push up again.
Anyway, your prediction is quite accurate in this forum.
2 months ago