[RCECAP] QoQ 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- 11.73%
YoY- 21.05%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 59,882 66,983 57,991 55,669 54,627 47,113 36,110 40.05%
PBT 24,974 24,959 24,559 31,169 19,534 17,074 18,837 20.66%
Tax -6,060 -6,426 -6,046 -12,979 -3,253 -3,502 -6,210 -1.61%
NP 18,914 18,533 18,513 18,190 16,281 13,572 12,627 30.88%
-
NP to SH 18,914 18,533 18,513 18,190 16,281 13,572 12,627 30.88%
-
Tax Rate 24.27% 25.75% 24.62% 41.64% 16.65% 20.51% 32.97% -
Total Cost 40,968 48,450 39,478 37,479 38,346 33,541 23,483 44.87%
-
Net Worth 352,761 319,534 299,056 277,113 263,055 248,701 207,212 42.52%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 7,120 - - - 6,475 -
Div Payout % - - 38.46% - - - 51.28% -
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 352,761 319,534 299,056 277,113 263,055 248,701 207,212 42.52%
NOSH 750,555 710,076 712,038 710,546 710,960 710,575 647,538 10.33%
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 31.59% 27.67% 31.92% 32.68% 29.80% 28.81% 34.97% -
ROE 5.36% 5.80% 6.19% 6.56% 6.19% 5.46% 6.09% -
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 7.98 9.43 8.14 7.83 7.68 6.63 5.58 26.90%
EPS 2.52 2.61 2.60 2.56 2.29 1.91 1.95 18.62%
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 4.04 4.52 3.91 3.76 3.69 3.18 2.44 39.91%
EPS 1.28 1.25 1.25 1.23 1.10 0.92 0.85 31.34%
DPS 0.00 0.00 0.48 0.00 0.00 0.00 0.44 -
NAPS 0.238 0.2156 0.2018 0.187 0.1775 0.1678 0.1398 42.52%
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 5.39 4.13 3.07 3.06 3.51 5.13 6.28 -9.67%
P/EPS 17.06 14.94 9.62 9.38 11.79 17.80 17.95 -3.33%
EY 5.86 6.69 10.40 10.67 8.48 5.62 5.57 3.43%
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 5.39 4.56 4.30 3.06 3.12 4.68 7.35 -18.66%
P/EPS 17.06 16.48 13.46 9.38 10.48 16.23 21.03 -13.00%
EY 5.86 6.07 7.43 10.67 9.54 6.16 4.76 14.85%
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