[RCECAP] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 132.16%
YoY- 46.54%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 60,757 269,586 210,687 133,508 58,884 255,611 190,022 -53.33%
PBT 39,810 140,099 117,440 75,039 33,740 109,989 79,977 -37.27%
Tax -6,584 -35,842 -29,786 -20,165 -10,104 -28,895 -21,651 -54.87%
NP 33,226 104,257 87,654 54,874 23,636 81,094 58,326 -31.35%
-
NP to SH 33,226 104,257 87,654 54,874 23,636 81,094 58,326 -31.35%
-
Tax Rate 16.54% 25.58% 25.36% 26.87% 29.95% 26.27% 27.07% -
Total Cost 27,531 165,329 123,033 78,634 35,248 174,517 131,696 -64.87%
-
Net Worth 476,890 445,810 430,443 399,225 383,498 408,495 373,884 17.66%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 11,731 - - - 13,238 - -
Div Payout % - 11.25% - - - 16.32% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 476,890 445,810 430,443 399,225 383,498 408,495 373,884 17.66%
NOSH 781,788 782,123 782,625 782,795 782,649 756,473 747,769 3.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 54.69% 38.67% 41.60% 41.10% 40.14% 31.73% 30.69% -
ROE 6.97% 23.39% 20.36% 13.75% 6.16% 19.85% 15.60% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.77 34.47 26.92 17.06 7.52 33.79 25.41 -54.71%
EPS 4.25 13.33 11.20 7.01 3.02 10.72 7.80 -33.36%
DPS 0.00 1.50 0.00 0.00 0.00 1.75 0.00 -
NAPS 0.61 0.57 0.55 0.51 0.49 0.54 0.50 14.21%
Adjusted Per Share Value based on latest NOSH - 782,907
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.10 18.19 14.21 9.01 3.97 17.24 12.82 -53.33%
EPS 2.24 7.03 5.91 3.70 1.59 5.47 3.93 -31.32%
DPS 0.00 0.79 0.00 0.00 0.00 0.89 0.00 -
NAPS 0.3217 0.3008 0.2904 0.2693 0.2587 0.2756 0.2522 17.66%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.35 0.36 0.36 0.41 0.41 0.44 0.44 -
P/RPS 4.50 1.04 1.34 2.40 5.45 1.30 1.73 89.46%
P/EPS 8.24 2.70 3.21 5.85 13.58 4.10 5.64 28.84%
EY 12.14 37.03 31.11 17.10 7.37 24.36 17.73 -22.36%
DY 0.00 4.17 0.00 0.00 0.00 3.98 0.00 -
P/NAPS 0.57 0.63 0.65 0.80 0.84 0.81 0.88 -25.19%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 09/08/11 25/05/11 21/02/11 19/11/10 13/08/10 26/05/10 10/02/10 -
Price 0.30 0.34 0.35 0.42 0.42 0.38 0.45 -
P/RPS 3.86 0.99 1.30 2.46 5.58 1.12 1.77 68.40%
P/EPS 7.06 2.55 3.13 5.99 13.91 3.54 5.77 14.44%
EY 14.17 39.21 32.00 16.69 7.19 28.21 17.33 -12.59%
DY 0.00 4.41 0.00 0.00 0.00 4.61 0.00 -
P/NAPS 0.49 0.60 0.64 0.82 0.86 0.70 0.90 -33.39%

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