[RCECAP] QoQ Cumulative 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- -72.15%
YoY- 36.55%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 255,611 190,022 126,865 66,983 215,400 157,409 101,740 84.91%
PBT 109,989 79,977 49,933 24,959 92,335 67,776 36,607 108.36%
Tax -28,895 -21,651 -12,486 -6,426 -25,780 -19,734 -6,755 163.74%
NP 81,094 58,326 37,447 18,533 66,555 48,042 29,852 94.80%
-
NP to SH 81,094 58,326 37,447 18,533 66,555 48,042 29,852 94.80%
-
Tax Rate 26.27% 27.07% 25.01% 25.75% 27.92% 29.12% 18.45% -
Total Cost 174,517 131,696 89,418 48,450 148,845 109,367 71,888 80.72%
-
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% 15.60% 10.89% 5.80% 22.31% 17.33% 11.38% -
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 25.41 17.35 9.43 30.33 22.15 14.35 77.08%
EPS 10.72 7.80 5.12 2.61 9.37 6.76 4.21 86.57%
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 17.24 12.82 8.56 4.52 14.53 10.62 6.86 84.94%
EPS 5.47 3.93 2.53 1.25 4.49 3.24 2.01 95.04%
DPS 0.89 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.2756 0.2522 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 1.73 2.48 4.13 0.82 1.08 1.88 -21.82%
P/EPS 4.10 5.64 8.40 14.94 2.67 3.55 6.41 -25.78%
EY 24.36 17.73 11.91 6.69 37.48 28.17 15.59 34.69%
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 1.77 2.48 4.56 1.15 1.08 1.67 -23.40%
P/EPS 3.54 5.77 8.40 16.48 3.74 3.55 5.70 -27.22%
EY 28.21 17.33 11.91 6.07 26.77 28.17 17.54 37.31%
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