[RCECAP] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
13-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -70.85%
YoY- 27.53%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 269,586 210,687 133,508 58,884 255,611 190,022 126,865 65.36%
PBT 140,099 117,440 75,039 33,740 109,989 79,977 49,933 99.05%
Tax -35,842 -29,786 -20,165 -10,104 -28,895 -21,651 -12,486 102.11%
NP 104,257 87,654 54,874 23,636 81,094 58,326 37,447 98.02%
-
NP to SH 104,257 87,654 54,874 23,636 81,094 58,326 37,447 98.02%
-
Tax Rate 25.58% 25.36% 26.87% 29.95% 26.27% 27.07% 25.01% -
Total Cost 165,329 123,033 78,634 35,248 174,517 131,696 89,418 50.69%
-
Net Worth 445,810 430,443 399,225 383,498 408,495 373,884 343,751 18.94%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 11,731 - - - 13,238 - - -
Div Payout % 11.25% - - - 16.32% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 445,810 430,443 399,225 383,498 408,495 373,884 343,751 18.94%
NOSH 782,123 782,625 782,795 782,649 756,473 747,769 731,386 4.57%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 38.67% 41.60% 41.10% 40.14% 31.73% 30.69% 29.52% -
ROE 23.39% 20.36% 13.75% 6.16% 19.85% 15.60% 10.89% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 34.47 26.92 17.06 7.52 33.79 25.41 17.35 58.10%
EPS 13.33 11.20 7.01 3.02 10.72 7.80 5.12 89.36%
DPS 1.50 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.57 0.55 0.51 0.49 0.54 0.50 0.47 13.73%
Adjusted Per Share Value based on latest NOSH - 782,649
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.19 14.22 9.01 3.97 17.25 12.82 8.56 65.36%
EPS 7.03 5.91 3.70 1.59 5.47 3.94 2.53 97.76%
DPS 0.79 0.00 0.00 0.00 0.89 0.00 0.00 -
NAPS 0.3008 0.2904 0.2694 0.2587 0.2756 0.2523 0.2319 18.95%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.36 0.36 0.41 0.41 0.44 0.44 0.43 -
P/RPS 1.04 1.34 2.40 5.45 1.30 1.73 2.48 -44.00%
P/EPS 2.70 3.21 5.85 13.58 4.10 5.64 8.40 -53.10%
EY 37.03 31.11 17.10 7.37 24.36 17.73 11.91 113.17%
DY 4.17 0.00 0.00 0.00 3.98 0.00 0.00 -
P/NAPS 0.63 0.65 0.80 0.84 0.81 0.88 0.91 -21.75%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 21/02/11 19/11/10 13/08/10 26/05/10 10/02/10 05/11/09 -
Price 0.34 0.35 0.42 0.42 0.38 0.45 0.43 -
P/RPS 0.99 1.30 2.46 5.58 1.12 1.77 2.48 -45.81%
P/EPS 2.55 3.13 5.99 13.91 3.54 5.77 8.40 -54.86%
EY 39.21 32.00 16.69 7.19 28.21 17.33 11.91 121.46%
DY 4.41 0.00 0.00 0.00 4.61 0.00 0.00 -
P/NAPS 0.60 0.64 0.82 0.86 0.70 0.90 0.91 -24.26%

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