[RCECAP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 19.4%
YoY- -2.78%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 134,145 93,513 47,990 229,859 180,670 119,560 60,757 69.15%
PBT 56,386 38,093 17,789 128,165 105,237 74,592 39,810 25.98%
Tax -18,147 -9,257 -4,451 -26,810 -20,353 -14,484 -6,584 95.97%
NP 38,239 28,836 13,338 101,355 84,884 60,108 33,226 9.77%
-
NP to SH 38,239 28,836 13,338 101,355 84,884 60,108 33,226 9.77%
-
Tax Rate 32.18% 24.30% 25.02% 20.92% 19.34% 19.42% 16.54% -
Total Cost 95,906 64,677 34,652 128,504 95,786 59,452 27,531 128.93%
-
Net Worth 680,325 820,536 0 532,211 516,345 493,073 476,890 26.58%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 11,739 - - - -
Div Payout % - - - 11.58% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 680,325 820,536 0 532,211 516,345 493,073 476,890 26.58%
NOSH 1,172,975 1,172,195 784,588 782,664 782,340 782,656 781,788 30.89%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 28.51% 30.84% 27.79% 44.09% 46.98% 50.27% 54.69% -
ROE 5.62% 3.51% 0.00% 19.04% 16.44% 12.19% 6.97% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.44 7.98 6.12 29.37 23.09 15.28 7.77 29.26%
EPS 3.26 2.46 1.14 12.95 10.85 7.68 4.25 -16.13%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.58 0.70 0.00 0.68 0.66 0.63 0.61 -3.29%
Adjusted Per Share Value based on latest NOSH - 780,616
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.05 6.31 3.24 15.51 12.19 8.07 4.10 69.12%
EPS 2.58 1.95 0.90 6.84 5.73 4.06 2.24 9.83%
DPS 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.459 0.5536 0.00 0.3591 0.3484 0.3327 0.3218 26.57%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.28 0.30 0.31 0.32 0.32 0.29 0.35 -
P/RPS 2.45 3.76 5.07 1.09 1.39 1.90 4.50 -33.20%
P/EPS 8.59 12.20 18.24 2.47 2.95 3.78 8.24 2.79%
EY 11.64 8.20 5.48 40.47 33.91 26.48 12.14 -2.75%
DY 0.00 0.00 0.00 4.69 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.00 0.47 0.48 0.46 0.57 -10.77%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 06/11/12 13/08/12 28/05/12 14/02/12 25/11/11 09/08/11 -
Price 0.245 0.31 0.32 0.31 0.34 0.31 0.30 -
P/RPS 2.14 3.89 5.23 1.06 1.47 2.03 3.86 -32.39%
P/EPS 7.52 12.60 18.82 2.39 3.13 4.04 7.06 4.27%
EY 13.31 7.94 5.31 41.77 31.91 24.77 14.17 -4.06%
DY 0.00 0.00 0.00 4.84 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.00 0.46 0.52 0.49 0.49 -9.72%

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