[RCECAP] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
07-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 11.38%
YoY- 36.55%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 255,611 253,362 253,730 267,932 215,400 209,878 203,480 16.43%
PBT 109,989 106,636 99,866 99,836 92,335 90,368 73,214 31.20%
Tax -28,895 -28,868 -24,972 -25,704 -25,780 -26,312 -13,510 66.07%
NP 81,094 77,768 74,894 74,132 66,555 64,056 59,704 22.66%
-
NP to SH 81,094 77,768 74,894 74,132 66,555 64,056 59,704 22.66%
-
Tax Rate 26.27% 27.07% 25.01% 25.75% 27.92% 29.12% 18.45% -
Total Cost 174,517 175,594 178,836 193,800 148,845 145,822 143,776 13.80%
-
Net Worth 408,495 373,884 343,751 319,534 298,325 277,165 262,357 34.37%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 13,238 - - - 7,102 - - -
Div Payout % 16.32% - - - 10.67% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 408,495 373,884 343,751 319,534 298,325 277,165 262,357 34.37%
NOSH 756,473 747,769 731,386 710,076 710,298 710,680 709,073 4.41%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 31.73% 30.69% 29.52% 27.67% 30.90% 30.52% 29.34% -
ROE 19.85% 20.80% 21.79% 23.20% 22.31% 23.11% 22.76% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 33.79 33.88 34.69 37.73 30.33 29.53 28.70 11.51%
EPS 10.72 10.40 10.24 10.44 9.37 9.01 8.42 17.48%
DPS 1.75 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.54 0.50 0.47 0.45 0.42 0.39 0.37 28.69%
Adjusted Per Share Value based on latest NOSH - 710,076
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.25 17.09 17.12 18.08 14.53 14.16 13.73 16.44%
EPS 5.47 5.25 5.05 5.00 4.49 4.32 4.03 22.61%
DPS 0.89 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.2756 0.2523 0.2319 0.2156 0.2013 0.187 0.177 34.37%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.44 0.44 0.43 0.39 0.25 0.24 0.27 -
P/RPS 1.30 1.30 1.24 1.03 0.82 0.81 0.94 24.15%
P/EPS 4.10 4.23 4.20 3.74 2.67 2.66 3.21 17.73%
EY 24.36 23.64 23.81 26.77 37.48 37.56 31.19 -15.20%
DY 3.98 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.91 0.87 0.60 0.62 0.73 7.18%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 10/02/10 05/11/09 07/08/09 27/05/09 25/02/09 07/11/08 -
Price 0.38 0.45 0.43 0.43 0.35 0.24 0.24 -
P/RPS 1.12 1.33 1.24 1.14 1.15 0.81 0.84 21.16%
P/EPS 3.54 4.33 4.20 4.12 3.74 2.66 2.85 15.56%
EY 28.21 23.11 23.81 24.28 26.77 37.56 35.08 -13.53%
DY 4.61 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.70 0.90 0.91 0.96 0.83 0.62 0.65 5.06%

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