[RCECAP] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 39.04%
YoY- 21.85%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 210,687 133,508 58,884 255,611 190,022 126,865 66,983 114.22%
PBT 117,440 75,039 33,740 109,989 79,977 49,933 24,959 180.00%
Tax -29,786 -20,165 -10,104 -28,895 -21,651 -12,486 -6,426 177.22%
NP 87,654 54,874 23,636 81,094 58,326 37,447 18,533 180.96%
-
NP to SH 87,654 54,874 23,636 81,094 58,326 37,447 18,533 180.96%
-
Tax Rate 25.36% 26.87% 29.95% 26.27% 27.07% 25.01% 25.75% -
Total Cost 123,033 78,634 35,248 174,517 131,696 89,418 48,450 85.81%
-
Net Worth 430,443 399,225 383,498 408,495 373,884 343,751 319,534 21.90%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 13,238 - - - -
Div Payout % - - - 16.32% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 430,443 399,225 383,498 408,495 373,884 343,751 319,534 21.90%
NOSH 782,625 782,795 782,649 756,473 747,769 731,386 710,076 6.68%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 41.60% 41.10% 40.14% 31.73% 30.69% 29.52% 27.67% -
ROE 20.36% 13.75% 6.16% 19.85% 15.60% 10.89% 5.80% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 26.92 17.06 7.52 33.79 25.41 17.35 9.43 100.85%
EPS 11.20 7.01 3.02 10.72 7.80 5.12 2.61 163.36%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.55 0.51 0.49 0.54 0.50 0.47 0.45 14.27%
Adjusted Per Share Value based on latest NOSH - 782,405
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.22 9.01 3.97 17.25 12.82 8.56 4.52 114.25%
EPS 5.91 3.70 1.59 5.47 3.94 2.53 1.25 180.90%
DPS 0.00 0.00 0.00 0.89 0.00 0.00 0.00 -
NAPS 0.2904 0.2694 0.2587 0.2756 0.2523 0.2319 0.2156 21.89%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.36 0.41 0.41 0.44 0.44 0.43 0.39 -
P/RPS 1.34 2.40 5.45 1.30 1.73 2.48 4.13 -52.68%
P/EPS 3.21 5.85 13.58 4.10 5.64 8.40 14.94 -64.02%
EY 31.11 17.10 7.37 24.36 17.73 11.91 6.69 177.82%
DY 0.00 0.00 0.00 3.98 0.00 0.00 0.00 -
P/NAPS 0.65 0.80 0.84 0.81 0.88 0.91 0.87 -17.61%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 19/11/10 13/08/10 26/05/10 10/02/10 05/11/09 07/08/09 -
Price 0.35 0.42 0.42 0.38 0.45 0.43 0.43 -
P/RPS 1.30 2.46 5.58 1.12 1.77 2.48 4.56 -56.58%
P/EPS 3.13 5.99 13.91 3.54 5.77 8.40 16.48 -66.85%
EY 32.00 16.69 7.19 28.21 17.33 11.91 6.07 201.98%
DY 0.00 0.00 0.00 4.61 0.00 0.00 0.00 -
P/NAPS 0.64 0.82 0.86 0.70 0.90 0.91 0.96 -23.62%

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