[RCECAP] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 80.91%
YoY- 9.54%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 47,990 229,859 180,670 119,560 60,757 269,586 210,687 -62.73%
PBT 17,789 128,165 105,237 74,592 39,810 140,099 117,440 -71.61%
Tax -4,451 -26,810 -20,353 -14,484 -6,584 -35,842 -29,786 -71.87%
NP 13,338 101,355 84,884 60,108 33,226 104,257 87,654 -71.53%
-
NP to SH 13,338 101,355 84,884 60,108 33,226 104,257 87,654 -71.53%
-
Tax Rate 25.02% 20.92% 19.34% 19.42% 16.54% 25.58% 25.36% -
Total Cost 34,652 128,504 95,786 59,452 27,531 165,329 123,033 -57.06%
-
Net Worth 0 532,211 516,345 493,073 476,890 445,810 430,443 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 11,739 - - - 11,731 - -
Div Payout % - 11.58% - - - 11.25% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 0 532,211 516,345 493,073 476,890 445,810 430,443 -
NOSH 784,588 782,664 782,340 782,656 781,788 782,123 782,625 0.16%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 27.79% 44.09% 46.98% 50.27% 54.69% 38.67% 41.60% -
ROE 0.00% 19.04% 16.44% 12.19% 6.97% 23.39% 20.36% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.12 29.37 23.09 15.28 7.77 34.47 26.92 -62.78%
EPS 1.14 12.95 10.85 7.68 4.25 13.33 11.20 -78.23%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.00 0.68 0.66 0.63 0.61 0.57 0.55 -
Adjusted Per Share Value based on latest NOSH - 781,453
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.23 15.49 12.17 8.05 4.09 18.16 14.19 -62.75%
EPS 0.90 6.83 5.72 4.05 2.24 7.02 5.91 -71.51%
DPS 0.00 0.79 0.00 0.00 0.00 0.79 0.00 -
NAPS 0.00 0.3585 0.3478 0.3322 0.3213 0.3003 0.29 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.31 0.32 0.32 0.29 0.35 0.36 0.36 -
P/RPS 5.07 1.09 1.39 1.90 4.50 1.04 1.34 143.00%
P/EPS 18.24 2.47 2.95 3.78 8.24 2.70 3.21 218.76%
EY 5.48 40.47 33.91 26.48 12.14 37.03 31.11 -68.60%
DY 0.00 4.69 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.00 0.47 0.48 0.46 0.57 0.63 0.65 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 28/05/12 14/02/12 25/11/11 09/08/11 25/05/11 21/02/11 -
Price 0.32 0.31 0.34 0.31 0.30 0.34 0.35 -
P/RPS 5.23 1.06 1.47 2.03 3.86 0.99 1.30 153.16%
P/EPS 18.82 2.39 3.13 4.04 7.06 2.55 3.13 231.02%
EY 5.31 41.77 31.91 24.77 14.17 39.21 32.00 -69.83%
DY 0.00 4.84 0.00 0.00 0.00 4.41 0.00 -
P/NAPS 0.00 0.46 0.52 0.49 0.49 0.60 0.64 -

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