[RCECAP] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 0.18%
YoY- 220.2%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 127,770 125,108 112,220 98,671 90,262 85,336 75,640 41.70%
PBT 63,898 59,200 54,424 73,760 71,222 41,716 35,692 47.28%
Tax -13,281 -13,328 -14,480 -10,389 -7,966 -6,534 -7,852 41.82%
NP 50,617 45,872 39,944 63,371 63,256 35,182 27,840 48.80%
-
NP to SH 50,617 45,872 39,944 63,371 63,256 35,182 27,840 48.80%
-
Tax Rate 20.78% 22.51% 26.61% 14.08% 11.18% 15.66% 22.00% -
Total Cost 77,153 79,236 72,276 35,300 27,006 50,154 47,800 37.47%
-
Net Worth 194,018 180,903 173,949 158,744 145,295 112,682 85,473 72.46%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 6,349 - - - -
Div Payout % - - - 10.02% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 194,018 180,903 173,949 158,744 145,295 112,682 85,473 72.46%
NOSH 646,729 646,084 644,258 634,979 631,717 626,014 407,017 36.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 39.62% 36.67% 35.59% 64.22% 70.08% 41.23% 36.81% -
ROE 26.09% 25.36% 22.96% 39.92% 43.54% 31.22% 32.57% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 19.76 19.36 17.42 15.54 14.29 13.63 18.58 4.17%
EPS 7.83 7.10 6.20 9.98 10.01 5.62 6.84 9.40%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.30 0.28 0.27 0.25 0.23 0.18 0.21 26.76%
Adjusted Per Share Value based on latest NOSH - 647,560
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.62 8.44 7.57 6.66 6.09 5.76 5.10 41.75%
EPS 3.41 3.09 2.69 4.28 4.27 2.37 1.88 48.56%
DPS 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 0.1309 0.122 0.1173 0.1071 0.098 0.076 0.0577 72.39%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.56 0.61 0.65 0.46 0.27 0.20 0.23 -
P/RPS 2.83 3.15 3.73 2.96 1.89 1.47 1.24 73.08%
P/EPS 7.16 8.59 10.48 4.61 2.70 3.56 3.36 65.36%
EY 13.98 11.64 9.54 21.70 37.09 28.10 29.74 -39.46%
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 1.87 2.18 2.41 1.84 1.17 1.11 1.10 42.30%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 23/11/07 17/08/07 22/05/07 28/02/07 29/11/06 28/08/06 -
Price 0.39 0.57 0.47 0.57 0.38 0.23 0.21 -
P/RPS 1.97 2.94 2.70 3.67 2.66 1.69 1.13 44.70%
P/EPS 4.98 8.03 7.58 5.71 3.79 4.09 3.07 37.93%
EY 20.07 12.46 13.19 17.51 26.35 24.43 32.57 -27.52%
DY 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
P/NAPS 1.30 2.04 1.74 2.28 1.65 1.28 1.00 19.05%

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