[RCECAP] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 29.1%
YoY- 69.39%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 107,816 98,671 86,671 76,390 65,402 57,517 51,185 64.54%
PBT 78,443 73,760 60,450 31,141 24,333 23,512 19,371 154.71%
Tax -12,045 -10,388 -4,971 -1,413 -421 -1,197 446 -
NP 66,398 63,372 55,479 29,728 23,912 22,315 19,817 124.40%
-
NP to SH 66,398 63,372 54,788 28,467 22,051 19,791 17,984 139.45%
-
Tax Rate 15.36% 14.08% 8.22% 4.54% 1.73% 5.09% -2.30% -
Total Cost 41,418 35,299 31,192 46,662 41,490 35,202 31,368 20.41%
-
Net Worth 173,949 161,890 147,968 112,563 0 81,622 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,475 6,475 - - - - - -
Div Payout % 9.75% 10.22% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 173,949 161,890 147,968 112,563 0 81,622 0 -
NOSH 644,258 647,560 643,340 625,352 407,017 408,111 401,136 37.26%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 61.58% 64.23% 64.01% 38.92% 36.56% 38.80% 38.72% -
ROE 38.17% 39.15% 37.03% 25.29% 0.00% 24.25% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.73 15.24 13.47 12.22 16.07 14.09 12.76 19.85%
EPS 10.31 9.79 8.52 4.55 5.42 4.85 4.48 74.57%
DPS 1.01 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.25 0.23 0.18 0.00 0.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 625,352
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.27 6.66 5.85 5.15 4.41 3.88 3.45 64.58%
EPS 4.48 4.28 3.70 1.92 1.49 1.34 1.21 139.90%
DPS 0.44 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1173 0.1092 0.0998 0.0759 0.00 0.0551 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.65 0.46 0.27 0.20 0.23 0.15 0.15 -
P/RPS 3.88 3.02 2.00 1.64 1.43 1.06 1.18 121.60%
P/EPS 6.31 4.70 3.17 4.39 4.25 3.09 3.35 52.69%
EY 15.86 21.27 31.54 22.76 23.56 32.33 29.89 -34.53%
DY 1.55 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 1.84 1.17 1.11 0.00 0.75 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 22/05/07 28/02/07 29/11/06 28/08/06 19/05/06 24/02/06 -
Price 0.47 0.57 0.38 0.23 0.21 0.24 0.15 -
P/RPS 2.81 3.74 2.82 1.88 1.31 1.70 1.18 78.61%
P/EPS 4.56 5.82 4.46 5.05 3.88 4.95 3.35 22.89%
EY 21.93 17.17 22.41 19.79 25.80 20.21 29.89 -18.69%
DY 2.14 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.28 1.65 1.28 0.00 1.20 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