[RCECAP] QoQ Quarter Result on 30-Jun-2008 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 7.48%
YoY- 35.91%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 57,991 55,669 54,627 47,113 36,110 33,274 34,498 41.33%
PBT 24,559 31,169 19,534 17,074 18,837 18,324 15,994 33.06%
Tax -6,046 -12,979 -3,253 -3,502 -6,210 -3,297 -3,044 57.94%
NP 18,513 18,190 16,281 13,572 12,627 15,027 12,950 26.87%
-
NP to SH 18,513 18,190 16,281 13,572 12,627 15,027 12,950 26.87%
-
Tax Rate 24.62% 41.64% 16.65% 20.51% 32.97% 17.99% 19.03% -
Total Cost 39,478 37,479 38,346 33,541 23,483 18,247 21,548 49.67%
-
Net Worth 299,056 277,113 263,055 248,701 207,212 194,314 181,300 39.56%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 7,120 - - - 6,475 - - -
Div Payout % 38.46% - - - 51.28% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 299,056 277,113 263,055 248,701 207,212 194,314 181,300 39.56%
NOSH 712,038 710,546 710,960 710,575 647,538 647,715 647,500 6.53%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 31.92% 32.68% 29.80% 28.81% 34.97% 45.16% 37.54% -
ROE 6.19% 6.56% 6.19% 5.46% 6.09% 7.73% 7.14% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 8.14 7.83 7.68 6.63 5.58 5.14 5.33 32.58%
EPS 2.60 2.56 2.29 1.91 1.95 2.32 2.00 19.09%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.42 0.39 0.37 0.35 0.32 0.30 0.28 31.00%
Adjusted Per Share Value based on latest NOSH - 710,575
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 3.91 3.76 3.69 3.18 2.44 2.24 2.33 41.17%
EPS 1.25 1.23 1.10 0.92 0.85 1.01 0.87 27.30%
DPS 0.48 0.00 0.00 0.00 0.44 0.00 0.00 -
NAPS 0.2017 0.1869 0.1775 0.1678 0.1398 0.1311 0.1223 39.54%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.25 0.24 0.27 0.34 0.35 0.56 0.61 -
P/RPS 3.07 3.06 3.51 5.13 6.28 10.90 11.45 -58.38%
P/EPS 9.62 9.38 11.79 17.80 17.95 24.14 30.50 -53.63%
EY 10.40 10.67 8.48 5.62 5.57 4.14 3.28 115.67%
DY 4.00 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.60 0.62 0.73 0.97 1.09 1.87 2.18 -57.65%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 25/02/09 07/11/08 27/08/08 26/05/08 27/02/08 23/11/07 -
Price 0.35 0.24 0.24 0.31 0.41 0.39 0.57 -
P/RPS 4.30 3.06 3.12 4.68 7.35 7.59 10.70 -45.51%
P/EPS 13.46 9.38 10.48 16.23 21.03 16.81 28.50 -39.32%
EY 7.43 10.67 9.54 6.16 4.76 5.95 3.51 64.78%
DY 2.86 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.83 0.62 0.65 0.89 1.28 1.30 2.04 -45.06%

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