[RCECAP] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 10.34%
YoY- -19.98%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 203,480 188,452 131,938 127,770 125,108 112,220 98,671 61.80%
PBT 73,214 68,296 66,761 63,898 59,200 54,424 73,760 -0.49%
Tax -13,510 -14,008 -16,172 -13,281 -13,328 -14,480 -10,389 19.08%
NP 59,704 54,288 50,589 50,617 45,872 39,944 63,371 -3.88%
-
NP to SH 59,704 54,288 50,589 50,617 45,872 39,944 63,371 -3.88%
-
Tax Rate 18.45% 20.51% 24.22% 20.78% 22.51% 26.61% 14.08% -
Total Cost 143,776 134,164 81,349 77,153 79,236 72,276 35,300 154.38%
-
Net Worth 262,357 248,701 206,749 194,018 180,903 173,949 158,744 39.65%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 6,460 - - - 6,349 -
Div Payout % - - 12.77% - - - 10.02% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 262,357 248,701 206,749 194,018 180,903 173,949 158,744 39.65%
NOSH 709,073 710,575 646,091 646,729 646,084 644,258 634,979 7.61%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 29.34% 28.81% 38.34% 39.62% 36.67% 35.59% 64.22% -
ROE 22.76% 21.83% 24.47% 26.09% 25.36% 22.96% 39.92% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 28.70 26.52 20.42 19.76 19.36 17.42 15.54 50.36%
EPS 8.42 7.64 7.83 7.83 7.10 6.20 9.98 -10.68%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.37 0.35 0.32 0.30 0.28 0.27 0.25 29.77%
Adjusted Per Share Value based on latest NOSH - 647,715
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.73 12.71 8.90 8.62 8.44 7.57 6.66 61.76%
EPS 4.03 3.66 3.41 3.42 3.09 2.70 4.28 -3.92%
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.43 -
NAPS 0.177 0.1678 0.1395 0.1309 0.1221 0.1174 0.1071 39.65%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.27 0.34 0.35 0.56 0.61 0.65 0.46 -
P/RPS 0.94 1.28 1.71 2.83 3.15 3.73 2.96 -53.35%
P/EPS 3.21 4.45 4.47 7.16 8.59 10.48 4.61 -21.38%
EY 31.19 22.47 22.37 13.98 11.64 9.54 21.70 27.27%
DY 0.00 0.00 2.86 0.00 0.00 0.00 2.17 -
P/NAPS 0.73 0.97 1.09 1.87 2.18 2.41 1.84 -45.91%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 07/11/08 27/08/08 26/05/08 27/02/08 23/11/07 17/08/07 22/05/07 -
Price 0.24 0.31 0.41 0.39 0.57 0.47 0.57 -
P/RPS 0.84 1.17 2.01 1.97 2.94 2.70 3.67 -62.48%
P/EPS 2.85 4.06 5.24 4.98 8.03 7.58 5.71 -36.99%
EY 35.08 24.65 19.10 20.07 12.46 13.19 17.51 58.72%
DY 0.00 0.00 2.44 0.00 0.00 0.00 1.75 -
P/NAPS 0.65 0.89 1.28 1.30 2.04 1.74 2.28 -56.58%

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