[RCECAP] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 60.93%
YoY- 26.55%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 126,865 66,983 215,400 157,409 101,740 47,113 131,938 -2.57%
PBT 49,933 24,959 92,335 67,776 36,607 17,074 66,761 -17.58%
Tax -12,486 -6,426 -25,780 -19,734 -6,755 -3,502 -16,172 -15.82%
NP 37,447 18,533 66,555 48,042 29,852 13,572 50,589 -18.15%
-
NP to SH 37,447 18,533 66,555 48,042 29,852 13,572 50,589 -18.15%
-
Tax Rate 25.01% 25.75% 27.92% 29.12% 18.45% 20.51% 24.22% -
Total Cost 89,418 48,450 148,845 109,367 71,888 33,541 81,349 6.50%
-
Net Worth 343,751 319,534 298,325 277,165 262,357 248,701 206,749 40.30%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 7,102 - - - 6,460 -
Div Payout % - - 10.67% - - - 12.77% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 343,751 319,534 298,325 277,165 262,357 248,701 206,749 40.30%
NOSH 731,386 710,076 710,298 710,680 709,073 710,575 646,091 8.60%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 29.52% 27.67% 30.90% 30.52% 29.34% 28.81% 38.34% -
ROE 10.89% 5.80% 22.31% 17.33% 11.38% 5.46% 24.47% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 17.35 9.43 30.33 22.15 14.35 6.63 20.42 -10.28%
EPS 5.12 2.61 9.37 6.76 4.21 1.91 7.83 -24.64%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.47 0.45 0.42 0.39 0.37 0.35 0.32 29.18%
Adjusted Per Share Value based on latest NOSH - 710,546
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.56 4.52 14.53 10.62 6.86 3.18 8.90 -2.56%
EPS 2.53 1.25 4.49 3.24 2.01 0.92 3.41 -18.02%
DPS 0.00 0.00 0.48 0.00 0.00 0.00 0.44 -
NAPS 0.2319 0.2156 0.2013 0.187 0.177 0.1678 0.1395 40.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.43 0.39 0.25 0.24 0.27 0.34 0.35 -
P/RPS 2.48 4.13 0.82 1.08 1.88 5.13 1.71 28.09%
P/EPS 8.40 14.94 2.67 3.55 6.41 17.80 4.47 52.22%
EY 11.91 6.69 37.48 28.17 15.59 5.62 22.37 -34.28%
DY 0.00 0.00 4.00 0.00 0.00 0.00 2.86 -
P/NAPS 0.91 0.87 0.60 0.62 0.73 0.97 1.09 -11.32%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 07/08/09 27/05/09 25/02/09 07/11/08 27/08/08 26/05/08 -
Price 0.43 0.43 0.35 0.24 0.24 0.31 0.41 -
P/RPS 2.48 4.56 1.15 1.08 1.67 4.68 2.01 15.02%
P/EPS 8.40 16.48 3.74 3.55 5.70 16.23 5.24 36.93%
EY 11.91 6.07 26.77 28.17 17.54 6.16 19.10 -26.99%
DY 0.00 0.00 2.86 0.00 0.00 0.00 2.44 -
P/NAPS 0.91 0.96 0.83 0.62 0.65 0.89 1.28 -20.32%

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