[RCECAP] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -73.49%
YoY- 19.4%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 245,906 182,664 118,667 57,102 223,331 166,077 108,095 73.05%
PBT 117,373 87,300 57,313 27,382 101,490 72,635 48,933 79.28%
Tax -28,692 -21,641 -14,570 -6,454 -22,541 -14,931 -13,003 69.57%
NP 88,681 65,659 42,743 20,928 78,949 57,704 35,930 82.73%
-
NP to SH 88,681 65,659 42,743 20,928 78,949 57,704 35,930 82.73%
-
Tax Rate 24.45% 24.79% 25.42% 23.57% 22.21% 20.56% 26.57% -
Total Cost 157,225 117,005 75,924 36,174 144,382 108,373 72,165 68.13%
-
Net Worth 519,794 495,189 479,074 463,937 432,371 407,477 384,731 22.23%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 23,937 10,245 10,193 - 9,901 - - -
Div Payout % 26.99% 15.60% 23.85% - 12.54% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 519,794 495,189 479,074 463,937 432,371 407,477 384,731 22.23%
NOSH 355,994 355,584 339,769 338,640 330,054 328,610 326,043 6.03%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 36.06% 35.95% 36.02% 36.65% 35.35% 34.75% 33.24% -
ROE 17.06% 13.26% 8.92% 4.51% 18.26% 14.16% 9.34% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 71.91 53.49 34.93 16.86 67.66 50.54 33.15 67.65%
EPS 26.03 19.30 12.58 6.18 23.92 17.56 11.02 77.45%
DPS 7.00 3.00 3.00 0.00 3.00 0.00 0.00 -
NAPS 1.52 1.45 1.41 1.37 1.31 1.24 1.18 18.40%
Adjusted Per Share Value based on latest NOSH - 338,640
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 16.59 12.32 8.01 3.85 15.07 11.21 7.29 73.09%
EPS 5.98 4.43 2.88 1.41 5.33 3.89 2.42 82.87%
DPS 1.62 0.69 0.69 0.00 0.67 0.00 0.00 -
NAPS 0.3507 0.3341 0.3232 0.313 0.2917 0.2749 0.2596 22.22%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.23 1.50 1.59 1.71 1.78 1.36 1.31 -
P/RPS 1.71 2.80 4.55 10.14 2.63 2.69 3.95 -42.80%
P/EPS 4.74 7.80 12.64 27.67 7.44 7.74 11.89 -45.86%
EY 21.08 12.82 7.91 3.61 13.44 12.91 8.41 84.62%
DY 5.69 2.00 1.89 0.00 1.69 0.00 0.00 -
P/NAPS 0.81 1.03 1.13 1.25 1.36 1.10 1.11 -18.96%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 08/02/18 09/11/17 22/08/17 26/05/17 15/02/17 03/11/16 -
Price 1.33 1.47 1.59 1.65 1.83 1.51 1.23 -
P/RPS 1.85 2.75 4.55 9.79 2.70 2.99 3.71 -37.14%
P/EPS 5.13 7.65 12.64 26.70 7.65 8.60 11.16 -40.46%
EY 19.50 13.08 7.91 3.75 13.07 11.63 8.96 68.01%
DY 5.26 2.04 1.89 0.00 1.64 0.00 0.00 -
P/NAPS 0.88 1.01 1.13 1.20 1.40 1.22 1.04 -10.54%

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