[RCECAP] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 10.39%
YoY- 14.78%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 74,624 58,884 65,589 63,157 59,882 66,983 57,991 18.28%
PBT 41,299 33,740 30,012 30,044 24,974 24,959 24,559 41.36%
Tax -10,061 -10,104 -7,244 -9,165 -6,060 -6,426 -6,046 40.38%
NP 31,238 23,636 22,768 20,879 18,914 18,533 18,513 41.68%
-
NP to SH 31,238 23,636 22,768 20,879 18,914 18,533 18,513 41.68%
-
Tax Rate 24.36% 29.95% 24.14% 30.51% 24.27% 25.75% 24.62% -
Total Cost 43,386 35,248 42,821 42,278 40,968 48,450 39,478 6.48%
-
Net Worth 399,282 383,498 422,498 390,992 352,761 319,534 299,056 21.22%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 13,692 - - - 7,120 -
Div Payout % - - 60.14% - - - 38.46% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 399,282 383,498 422,498 390,992 352,761 319,534 299,056 21.22%
NOSH 782,907 782,649 782,405 781,984 750,555 710,076 712,038 6.52%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 41.86% 40.14% 34.71% 33.06% 31.59% 27.67% 31.92% -
ROE 7.82% 6.16% 5.39% 5.34% 5.36% 5.80% 6.19% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.53 7.52 8.38 8.08 7.98 9.43 8.14 11.07%
EPS 3.99 3.02 2.91 2.67 2.52 2.61 2.60 33.01%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.00 -
NAPS 0.51 0.49 0.54 0.50 0.47 0.45 0.42 13.80%
Adjusted Per Share Value based on latest NOSH - 781,984
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.03 3.97 4.42 4.25 4.03 4.51 3.91 18.26%
EPS 2.10 1.59 1.53 1.41 1.27 1.25 1.25 41.27%
DPS 0.00 0.00 0.92 0.00 0.00 0.00 0.48 -
NAPS 0.269 0.2584 0.2846 0.2634 0.2376 0.2153 0.2015 21.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.41 0.41 0.44 0.44 0.43 0.39 0.25 -
P/RPS 4.30 5.45 5.25 5.45 5.39 4.13 3.07 25.15%
P/EPS 10.28 13.58 15.12 16.48 17.06 14.94 9.62 4.51%
EY 9.73 7.37 6.61 6.07 5.86 6.69 10.40 -4.33%
DY 0.00 0.00 3.98 0.00 0.00 0.00 4.00 -
P/NAPS 0.80 0.84 0.81 0.88 0.91 0.87 0.60 21.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 13/08/10 26/05/10 10/02/10 05/11/09 07/08/09 27/05/09 -
Price 0.42 0.42 0.38 0.45 0.43 0.43 0.35 -
P/RPS 4.41 5.58 4.53 5.57 5.39 4.56 4.30 1.69%
P/EPS 10.53 13.91 13.06 16.85 17.06 16.48 13.46 -15.08%
EY 9.50 7.19 7.66 5.93 5.86 6.07 7.43 17.78%
DY 0.00 0.00 4.61 0.00 0.00 0.00 2.86 -
P/NAPS 0.82 0.86 0.70 0.90 0.91 0.96 0.83 -0.80%

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