[RCECAP] QoQ Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
03-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 104.99%
YoY- 82.83%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 57,102 223,331 166,077 108,095 51,935 162,386 118,084 -38.41%
PBT 27,382 101,490 72,635 48,933 23,430 54,183 43,082 -26.09%
Tax -6,454 -22,541 -14,931 -13,003 -5,902 -14,612 -10,427 -27.39%
NP 20,928 78,949 57,704 35,930 17,528 39,571 32,655 -25.68%
-
NP to SH 20,928 78,949 57,704 35,930 17,528 39,571 32,655 -25.68%
-
Tax Rate 23.57% 22.21% 20.56% 26.57% 25.19% 26.97% 24.20% -
Total Cost 36,174 144,382 108,373 72,165 34,407 122,815 85,429 -43.64%
-
Net Worth 463,937 432,371 407,477 384,731 376,527 449,670 448,205 2.32%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 9,901 - - - 179,868 134,461 -
Div Payout % - 12.54% - - - 454.55% 411.76% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 463,937 432,371 407,477 384,731 376,527 449,670 448,205 2.32%
NOSH 338,640 330,054 328,610 326,043 324,592 1,284,772 1,280,588 -58.83%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 36.65% 35.35% 34.75% 33.24% 33.75% 24.37% 27.65% -
ROE 4.51% 18.26% 14.16% 9.34% 4.66% 8.80% 7.29% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.86 67.66 50.54 33.15 16.00 12.64 9.22 49.59%
EPS 6.18 23.92 17.56 11.02 5.40 3.08 2.55 80.52%
DPS 0.00 3.00 0.00 0.00 0.00 14.00 10.50 -
NAPS 1.37 1.31 1.24 1.18 1.16 0.35 0.35 148.57%
Adjusted Per Share Value based on latest NOSH - 327,437
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.85 15.07 11.21 7.29 3.50 10.96 7.97 -38.46%
EPS 1.41 5.33 3.89 2.42 1.18 2.67 2.20 -25.68%
DPS 0.00 0.67 0.00 0.00 0.00 12.14 9.07 -
NAPS 0.313 0.2917 0.2749 0.2596 0.254 0.3034 0.3024 2.32%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.71 1.78 1.36 1.31 0.705 0.285 0.27 -
P/RPS 10.14 2.63 2.69 3.95 4.41 2.25 2.93 128.96%
P/EPS 27.67 7.44 7.74 11.89 13.06 9.25 10.59 89.81%
EY 3.61 13.44 12.91 8.41 7.66 10.81 9.44 -47.34%
DY 0.00 1.69 0.00 0.00 0.00 49.12 38.89 -
P/NAPS 1.25 1.36 1.10 1.11 0.61 0.81 0.77 38.16%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 26/05/17 15/02/17 03/11/16 10/08/16 26/05/16 03/02/16 -
Price 1.65 1.83 1.51 1.23 0.78 0.75 0.255 -
P/RPS 9.79 2.70 2.99 3.71 4.87 5.93 2.77 132.20%
P/EPS 26.70 7.65 8.60 11.16 14.44 24.35 10.00 92.57%
EY 3.75 13.07 11.63 8.96 6.92 4.11 10.00 -48.02%
DY 0.00 1.64 0.00 0.00 0.00 18.67 41.18 -
P/NAPS 1.20 1.40 1.22 1.04 0.67 2.14 0.73 39.32%

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