[RCECAP] QoQ TTM Result on 31-Mar-2022 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -1.86%
YoY- 6.85%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 315,691 311,019 299,083 299,457 299,717 300,676 306,775 1.92%
PBT 178,931 179,229 172,868 177,231 181,604 181,932 183,887 -1.80%
Tax -43,450 -44,223 -42,859 -44,062 -45,911 -46,183 -46,691 -4.67%
NP 135,481 135,006 130,009 133,169 135,693 135,749 137,196 -0.83%
-
NP to SH 135,481 135,006 130,009 133,169 135,693 135,749 137,196 -0.83%
-
Tax Rate 24.28% 24.67% 24.79% 24.86% 25.28% 25.38% 25.39% -
Total Cost 180,210 176,013 169,074 166,288 164,024 164,927 169,579 4.12%
-
Net Worth 769,264 908,025 878,324 870,773 840,185 822,472 786,700 -1.47%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 197,693 197,693 54,744 54,744 50,576 50,576 46,461 161.89%
Div Payout % 145.92% 146.43% 42.11% 41.11% 37.27% 37.26% 33.87% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 769,264 908,025 878,324 870,773 840,185 822,472 786,700 -1.47%
NOSH 741,066 740,596 740,388 739,987 388,470 387,177 384,130 54.78%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 42.92% 43.41% 43.47% 44.47% 45.27% 45.15% 44.72% -
ROE 17.61% 14.87% 14.80% 15.29% 16.15% 16.50% 17.44% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 43.09 42.47 40.86 40.92 82.05 82.62 85.01 -36.34%
EPS 18.49 18.44 17.76 18.20 37.15 37.30 38.02 -38.07%
DPS 27.00 27.00 7.48 7.48 14.00 14.00 13.00 62.56%
NAPS 1.05 1.24 1.20 1.19 2.30 2.26 2.18 -38.47%
Adjusted Per Share Value based on latest NOSH - 739,987
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 42.60 41.97 40.36 40.41 40.44 40.57 41.40 1.91%
EPS 18.28 18.22 17.54 17.97 18.31 18.32 18.51 -0.82%
DPS 26.68 26.68 7.39 7.39 6.82 6.82 6.27 161.89%
NAPS 1.0381 1.2253 1.1852 1.175 1.1338 1.1098 1.0616 -1.47%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.69 1.60 1.67 1.85 3.77 3.24 2.86 -
P/RPS 3.92 3.77 4.09 4.52 4.59 3.92 3.36 10.79%
P/EPS 9.14 8.68 9.40 10.17 10.15 8.69 7.52 13.84%
EY 10.94 11.52 10.64 9.84 9.85 11.51 13.29 -12.13%
DY 15.98 16.87 4.48 4.04 3.71 4.32 4.55 130.52%
P/NAPS 1.61 1.29 1.39 1.55 1.64 1.43 1.31 14.69%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 15/02/23 21/11/22 11/08/22 30/05/22 24/02/22 09/11/21 12/08/21 -
Price 1.85 1.77 1.66 1.76 1.66 3.79 2.73 -
P/RPS 4.29 4.17 4.06 4.30 2.02 4.59 3.21 21.26%
P/EPS 10.00 9.60 9.35 9.67 4.47 10.16 7.18 24.63%
EY 10.00 10.42 10.70 10.34 22.38 9.84 13.93 -19.77%
DY 14.59 15.25 4.51 4.25 8.43 3.69 4.76 110.57%
P/NAPS 1.76 1.43 1.38 1.48 0.72 1.68 1.25 25.54%

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