[RCECAP] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 3.9%
YoY- 31.56%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 253,362 253,730 267,932 215,400 209,878 203,480 188,452 21.74%
PBT 106,636 99,866 99,836 92,335 90,368 73,214 68,296 34.47%
Tax -28,868 -24,972 -25,704 -25,780 -26,312 -13,510 -14,008 61.72%
NP 77,768 74,894 74,132 66,555 64,056 59,704 54,288 26.99%
-
NP to SH 77,768 74,894 74,132 66,555 64,056 59,704 54,288 26.99%
-
Tax Rate 27.07% 25.01% 25.75% 27.92% 29.12% 18.45% 20.51% -
Total Cost 175,594 178,836 193,800 148,845 145,822 143,776 134,164 19.59%
-
Net Worth 373,884 343,751 319,534 298,325 277,165 262,357 248,701 31.13%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 7,102 - - - -
Div Payout % - - - 10.67% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 373,884 343,751 319,534 298,325 277,165 262,357 248,701 31.13%
NOSH 747,769 731,386 710,076 710,298 710,680 709,073 710,575 3.45%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 30.69% 29.52% 27.67% 30.90% 30.52% 29.34% 28.81% -
ROE 20.80% 21.79% 23.20% 22.31% 23.11% 22.76% 21.83% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 33.88 34.69 37.73 30.33 29.53 28.70 26.52 17.68%
EPS 10.40 10.24 10.44 9.37 9.01 8.42 7.64 22.75%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.50 0.47 0.45 0.42 0.39 0.37 0.35 26.76%
Adjusted Per Share Value based on latest NOSH - 712,038
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.09 17.12 18.08 14.53 14.16 13.73 12.71 21.75%
EPS 5.25 5.05 5.00 4.49 4.32 4.03 3.66 27.10%
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 -
NAPS 0.2523 0.2319 0.2156 0.2013 0.187 0.177 0.1678 31.14%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.44 0.43 0.39 0.25 0.24 0.27 0.34 -
P/RPS 1.30 1.24 1.03 0.82 0.81 0.94 1.28 1.03%
P/EPS 4.23 4.20 3.74 2.67 2.66 3.21 4.45 -3.31%
EY 23.64 23.81 26.77 37.48 37.56 31.19 22.47 3.43%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.91 0.87 0.60 0.62 0.73 0.97 -6.26%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 05/11/09 07/08/09 27/05/09 25/02/09 07/11/08 27/08/08 -
Price 0.45 0.43 0.43 0.35 0.24 0.24 0.31 -
P/RPS 1.33 1.24 1.14 1.15 0.81 0.84 1.17 8.89%
P/EPS 4.33 4.20 4.12 3.74 2.66 2.85 4.06 4.37%
EY 23.11 23.81 24.28 26.77 37.56 35.08 24.65 -4.19%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 0.96 0.83 0.62 0.65 0.89 0.74%

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