[RCECAP] QoQ Quarter Result on 31-Dec-2019 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 14.07%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 75,921 64,719 72,993 72,502 70,176 66,938 67,395 8.24%
PBT 44,158 30,586 37,845 40,975 36,795 33,285 33,248 20.76%
Tax -11,166 -7,762 -9,521 -9,995 -9,637 -9,166 -9,521 11.17%
NP 32,992 22,824 28,324 30,980 27,158 24,119 23,727 24.50%
-
NP to SH 32,992 22,824 28,324 30,980 27,158 24,119 23,727 24.50%
-
Tax Rate 25.29% 25.38% 25.16% 24.39% 26.19% 27.54% 28.64% -
Total Cost 42,929 41,895 44,669 41,522 43,018 42,819 43,668 -1.12%
-
Net Worth 715,551 674,056 673,303 641,927 625,085 610,479 584,402 14.40%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 21,359 - 21,040 - 17,363 - 17,087 15.99%
Div Payout % 64.74% - 74.29% - 63.94% - 72.02% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 715,551 674,056 673,303 641,927 625,085 610,479 584,402 14.40%
NOSH 379,661 376,835 372,938 348,873 368,854 364,393 360,555 3.49%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 43.46% 35.27% 38.80% 42.73% 38.70% 36.03% 35.21% -
ROE 4.61% 3.39% 4.21% 4.83% 4.34% 3.95% 4.06% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 21.33 18.43 20.81 20.78 20.21 19.52 19.72 5.35%
EPS 9.27 6.50 8.08 8.88 7.82 7.03 6.94 21.22%
DPS 6.00 0.00 6.00 0.00 5.00 0.00 5.00 12.88%
NAPS 2.01 1.92 1.92 1.84 1.80 1.78 1.71 11.34%
Adjusted Per Share Value based on latest NOSH - 348,873
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.11 4.36 4.92 4.88 4.73 4.51 4.54 8.18%
EPS 2.22 1.54 1.91 2.09 1.83 1.62 1.60 24.32%
DPS 1.44 0.00 1.42 0.00 1.17 0.00 1.15 16.12%
NAPS 0.482 0.4541 0.4536 0.4325 0.4211 0.4113 0.3937 14.40%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.90 1.90 1.49 1.65 1.55 1.62 1.63 -
P/RPS 8.91 10.31 7.16 7.94 7.67 8.30 8.27 5.08%
P/EPS 20.50 29.23 18.45 18.58 19.82 23.04 23.48 -8.62%
EY 4.88 3.42 5.42 5.38 5.05 4.34 4.26 9.45%
DY 3.16 0.00 4.03 0.00 3.23 0.00 3.07 1.93%
P/NAPS 0.95 0.99 0.78 0.90 0.86 0.91 0.95 0.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 10/11/20 18/08/20 16/06/20 18/02/20 11/11/19 21/08/19 28/05/19 -
Price 1.94 1.95 1.81 1.69 1.57 1.60 1.63 -
P/RPS 9.10 10.58 8.70 8.13 7.77 8.20 8.27 6.56%
P/EPS 20.93 29.99 22.41 19.03 20.08 22.75 23.48 -7.35%
EY 4.78 3.33 4.46 5.25 4.98 4.40 4.26 7.95%
DY 3.09 0.00 3.31 0.00 3.18 0.00 3.07 0.43%
P/NAPS 0.97 1.02 0.94 0.92 0.87 0.90 0.95 1.39%

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