[RCECAP] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 3.84%
YoY- 21.41%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 267,016 235,536 255,611 253,362 253,730 267,932 215,400 15.38%
PBT 150,078 134,960 109,989 106,636 99,866 99,836 92,335 38.19%
Tax -40,330 -40,416 -28,895 -28,868 -24,972 -25,704 -25,780 34.72%
NP 109,748 94,544 81,094 77,768 74,894 74,132 66,555 39.53%
-
NP to SH 109,748 94,544 81,094 77,768 74,894 74,132 66,555 39.53%
-
Tax Rate 26.87% 29.95% 26.27% 27.07% 25.01% 25.75% 27.92% -
Total Cost 157,268 140,992 174,517 175,594 178,836 193,800 148,845 3.73%
-
Net Worth 399,225 383,498 408,495 373,884 343,751 319,534 298,325 21.41%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 13,238 - - - 7,102 -
Div Payout % - - 16.32% - - - 10.67% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 399,225 383,498 408,495 373,884 343,751 319,534 298,325 21.41%
NOSH 782,795 782,649 756,473 747,769 731,386 710,076 710,298 6.68%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 41.10% 40.14% 31.73% 30.69% 29.52% 27.67% 30.90% -
ROE 27.49% 24.65% 19.85% 20.80% 21.79% 23.20% 22.31% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 34.11 30.09 33.79 33.88 34.69 37.73 30.33 8.13%
EPS 14.02 12.08 10.72 10.40 10.24 10.44 9.37 30.78%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.00 -
NAPS 0.51 0.49 0.54 0.50 0.47 0.45 0.42 13.80%
Adjusted Per Share Value based on latest NOSH - 781,984
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.99 15.87 17.22 17.07 17.09 18.05 14.51 15.39%
EPS 7.39 6.37 5.46 5.24 5.05 4.99 4.48 39.56%
DPS 0.00 0.00 0.89 0.00 0.00 0.00 0.48 -
NAPS 0.2689 0.2584 0.2752 0.2519 0.2316 0.2153 0.201 21.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.41 0.41 0.44 0.44 0.43 0.39 0.25 -
P/RPS 1.20 1.36 1.30 1.30 1.24 1.03 0.82 28.86%
P/EPS 2.92 3.39 4.10 4.23 4.20 3.74 2.67 6.14%
EY 34.20 29.46 24.36 23.64 23.81 26.77 37.48 -5.91%
DY 0.00 0.00 3.98 0.00 0.00 0.00 4.00 -
P/NAPS 0.80 0.84 0.81 0.88 0.91 0.87 0.60 21.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 13/08/10 26/05/10 10/02/10 05/11/09 07/08/09 27/05/09 -
Price 0.42 0.42 0.38 0.45 0.43 0.43 0.35 -
P/RPS 1.23 1.40 1.12 1.33 1.24 1.14 1.15 4.58%
P/EPS 3.00 3.48 3.54 4.33 4.20 4.12 3.74 -13.65%
EY 33.38 28.76 28.21 23.11 23.81 24.28 26.77 15.83%
DY 0.00 0.00 4.61 0.00 0.00 0.00 2.86 -
P/NAPS 0.82 0.86 0.70 0.90 0.91 0.96 0.83 -0.80%

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