[RCECAP] QoQ Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
09-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 89.14%
YoY- 19.92%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 77,661 299,457 224,753 147,857 78,035 293,459 218,495 -49.91%
PBT 42,887 177,231 135,804 89,453 47,250 167,223 121,423 -50.12%
Tax -10,660 -44,062 -34,172 -22,521 -11,863 -42,590 -30,851 -50.85%
NP 32,227 133,169 101,632 66,932 35,387 124,633 90,572 -49.88%
-
NP to SH 32,227 133,169 101,632 66,932 35,387 124,633 90,572 -49.88%
-
Tax Rate 24.86% 24.86% 25.16% 25.18% 25.11% 25.47% 25.41% -
Total Cost 45,434 166,288 123,121 80,925 42,648 168,826 127,923 -49.94%
-
Net Worth 878,324 870,773 840,185 822,472 786,700 770,987 732,700 12.88%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 80,491 25,570 25,474 - 46,617 21,444 -
Div Payout % - 60.44% 25.16% 38.06% - 37.40% 23.68% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 878,324 870,773 840,185 822,472 786,700 770,987 732,700 12.88%
NOSH 740,388 739,987 388,470 387,177 384,130 382,655 380,098 56.16%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 41.50% 44.47% 45.22% 45.27% 45.35% 42.47% 41.45% -
ROE 3.67% 15.29% 12.10% 8.14% 4.50% 16.17% 12.36% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 10.61 40.92 61.53 40.63 21.62 81.83 61.13 -68.98%
EPS 4.40 18.25 27.97 18.47 9.81 35.03 25.52 -69.12%
DPS 0.00 11.00 7.00 7.00 0.00 13.00 6.00 -
NAPS 1.20 1.19 2.30 2.26 2.18 2.15 2.05 -30.09%
Adjusted Per Share Value based on latest NOSH - 387,177
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.24 20.20 15.16 9.98 5.27 19.80 14.74 -49.91%
EPS 2.17 8.98 6.86 4.52 2.39 8.41 6.11 -49.94%
DPS 0.00 5.43 1.73 1.72 0.00 3.15 1.45 -
NAPS 0.5926 0.5875 0.5669 0.5549 0.5308 0.5202 0.4944 12.87%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.67 1.85 3.77 3.24 2.86 2.60 2.75 -
P/RPS 15.74 4.52 6.13 7.97 13.23 3.18 4.50 130.95%
P/EPS 37.93 10.17 13.55 17.62 29.17 7.48 10.85 130.86%
EY 2.64 9.84 7.38 5.68 3.43 13.37 9.21 -56.62%
DY 0.00 5.95 1.86 2.16 0.00 5.00 2.18 -
P/NAPS 1.39 1.55 1.64 1.43 1.31 1.21 1.34 2.47%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 11/08/22 30/05/22 24/02/22 09/11/21 12/08/21 25/05/21 09/02/21 -
Price 1.66 1.76 1.66 3.79 2.73 2.73 2.51 -
P/RPS 15.65 4.30 2.70 9.33 12.62 3.34 4.11 144.44%
P/EPS 37.70 9.67 5.97 20.61 27.84 7.85 9.90 144.45%
EY 2.65 10.34 16.76 4.85 3.59 12.73 10.10 -59.11%
DY 0.00 6.25 4.22 1.85 0.00 4.76 2.39 -
P/NAPS 1.38 1.48 0.72 1.68 1.25 1.27 1.22 8.58%

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