[RCECAP] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 4.77%
YoY- 201.11%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 131,937 126,801 118,556 107,816 98,671 86,671 76,390 43.90%
PBT 66,761 68,267 82,502 78,443 73,760 60,450 31,141 66.18%
Tax -16,171 -14,374 -13,785 -12,045 -10,388 -4,971 -1,413 407.09%
NP 50,590 53,893 68,717 66,398 63,372 55,479 29,728 42.49%
-
NP to SH 50,590 53,893 68,717 66,398 63,372 54,788 28,467 46.66%
-
Tax Rate 24.22% 21.06% 16.71% 15.36% 14.08% 8.22% 4.54% -
Total Cost 81,347 72,908 49,839 41,418 35,299 31,192 46,662 44.80%
-
Net Worth 207,212 194,314 181,300 173,949 161,890 147,968 112,563 50.14%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,475 6,475 6,475 6,475 6,475 - - -
Div Payout % 12.80% 12.02% 9.42% 9.75% 10.22% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 207,212 194,314 181,300 173,949 161,890 147,968 112,563 50.14%
NOSH 647,538 647,715 647,500 644,258 647,560 643,340 625,352 2.34%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 38.34% 42.50% 57.96% 61.58% 64.23% 64.01% 38.92% -
ROE 24.41% 27.73% 37.90% 38.17% 39.15% 37.03% 25.29% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.38 19.58 18.31 16.73 15.24 13.47 12.22 40.58%
EPS 7.81 8.32 10.61 10.31 9.79 8.52 4.55 43.31%
DPS 1.00 1.00 1.00 1.01 1.00 0.00 0.00 -
NAPS 0.32 0.30 0.28 0.27 0.25 0.23 0.18 46.70%
Adjusted Per Share Value based on latest NOSH - 644,258
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.90 8.55 8.00 7.27 6.66 5.85 5.15 43.96%
EPS 3.41 3.64 4.64 4.48 4.28 3.70 1.92 46.60%
DPS 0.44 0.44 0.44 0.44 0.44 0.00 0.00 -
NAPS 0.1398 0.1311 0.1223 0.1173 0.1092 0.0998 0.0759 50.20%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.35 0.56 0.61 0.65 0.46 0.27 0.20 -
P/RPS 1.72 2.86 3.33 3.88 3.02 2.00 1.64 3.22%
P/EPS 4.48 6.73 5.75 6.31 4.70 3.17 4.39 1.36%
EY 22.32 14.86 17.40 15.86 21.27 31.54 22.76 -1.29%
DY 2.86 1.79 1.64 1.55 2.17 0.00 0.00 -
P/NAPS 1.09 1.87 2.18 2.41 1.84 1.17 1.11 -1.20%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 27/02/08 23/11/07 17/08/07 22/05/07 28/02/07 29/11/06 -
Price 0.41 0.39 0.57 0.47 0.57 0.38 0.23 -
P/RPS 2.01 1.99 3.11 2.81 3.74 2.82 1.88 4.55%
P/EPS 5.25 4.69 5.37 4.56 5.82 4.46 5.05 2.62%
EY 19.06 21.33 18.62 21.93 17.17 22.41 19.79 -2.47%
DY 2.44 2.56 1.75 2.14 1.75 0.00 0.00 -
P/NAPS 1.28 1.30 2.04 1.74 2.28 1.65 1.28 0.00%

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