[RCECAP] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -36.97%
YoY- 43.48%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 131,938 127,770 125,108 112,220 98,671 90,262 85,336 33.67%
PBT 66,761 63,898 59,200 54,424 73,760 71,222 41,716 36.77%
Tax -16,172 -13,281 -13,328 -14,480 -10,389 -7,966 -6,534 82.87%
NP 50,589 50,617 45,872 39,944 63,371 63,256 35,182 27.36%
-
NP to SH 50,589 50,617 45,872 39,944 63,371 63,256 35,182 27.36%
-
Tax Rate 24.22% 20.78% 22.51% 26.61% 14.08% 11.18% 15.66% -
Total Cost 81,349 77,153 79,236 72,276 35,300 27,006 50,154 38.00%
-
Net Worth 206,749 194,018 180,903 173,949 158,744 145,295 112,682 49.81%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,460 - - - 6,349 - - -
Div Payout % 12.77% - - - 10.02% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 206,749 194,018 180,903 173,949 158,744 145,295 112,682 49.81%
NOSH 646,091 646,729 646,084 644,258 634,979 631,717 626,014 2.12%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 38.34% 39.62% 36.67% 35.59% 64.22% 70.08% 41.23% -
ROE 24.47% 26.09% 25.36% 22.96% 39.92% 43.54% 31.22% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.42 19.76 19.36 17.42 15.54 14.29 13.63 30.89%
EPS 7.83 7.83 7.10 6.20 9.98 10.01 5.62 24.71%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.32 0.30 0.28 0.27 0.25 0.23 0.18 46.70%
Adjusted Per Share Value based on latest NOSH - 644,258
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.90 8.62 8.44 7.57 6.66 6.09 5.76 33.61%
EPS 3.41 3.42 3.09 2.70 4.28 4.27 2.37 27.42%
DPS 0.44 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.1395 0.1309 0.1221 0.1174 0.1071 0.098 0.076 49.85%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.35 0.56 0.61 0.65 0.46 0.27 0.20 -
P/RPS 1.71 2.83 3.15 3.73 2.96 1.89 1.47 10.59%
P/EPS 4.47 7.16 8.59 10.48 4.61 2.70 3.56 16.37%
EY 22.37 13.98 11.64 9.54 21.70 37.09 28.10 -14.09%
DY 2.86 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 1.09 1.87 2.18 2.41 1.84 1.17 1.11 -1.20%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 27/02/08 23/11/07 17/08/07 22/05/07 28/02/07 29/11/06 -
Price 0.41 0.39 0.57 0.47 0.57 0.38 0.23 -
P/RPS 2.01 1.97 2.94 2.70 3.67 2.66 1.69 12.24%
P/EPS 5.24 4.98 8.03 7.58 5.71 3.79 4.09 17.94%
EY 19.10 20.07 12.46 13.19 17.51 26.35 24.43 -15.12%
DY 2.44 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 1.28 1.30 2.04 1.74 2.28 1.65 1.28 0.00%

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