[RCECAP] YoY Annual (Unaudited) Result on 31-Mar-2007 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
YoY- 220.2%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 255,611 215,400 131,938 98,671 57,478 44,596 54,633 29.31%
PBT 109,989 92,335 66,761 73,760 23,512 18,912 29,125 24.77%
Tax -28,895 -25,780 -16,172 -10,389 -1,197 -4,024 -7,204 26.03%
NP 81,094 66,555 50,589 63,371 22,315 14,888 21,921 24.34%
-
NP to SH 81,094 66,555 50,589 63,371 19,791 14,888 21,921 24.34%
-
Tax Rate 26.27% 27.92% 24.22% 14.08% 5.09% 21.28% 24.73% -
Total Cost 174,517 148,845 81,349 35,300 35,163 29,708 32,712 32.17%
-
Net Worth 408,495 298,325 206,749 158,744 81,444 60,230 4,419 112.56%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 13,238 7,102 6,460 6,349 - - - -
Div Payout % 16.32% 10.67% 12.77% 10.02% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 408,495 298,325 206,749 158,744 81,444 60,230 4,419 112.56%
NOSH 756,473 710,298 646,091 634,979 407,222 401,536 40,151 63.08%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 31.73% 30.90% 38.34% 64.22% 38.82% 33.38% 40.12% -
ROE 19.85% 22.31% 24.47% 39.92% 24.30% 24.72% 496.01% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 33.79 30.33 20.42 15.54 14.11 11.11 135.98 -20.70%
EPS 10.72 9.37 7.83 9.98 3.69 3.71 5.46 11.89%
DPS 1.75 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.54 0.42 0.32 0.25 0.20 0.15 0.11 30.35%
Adjusted Per Share Value based on latest NOSH - 647,560
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 17.24 14.53 8.90 6.66 3.88 3.01 3.69 29.28%
EPS 5.47 4.49 3.41 4.28 1.34 1.00 1.48 24.33%
DPS 0.89 0.48 0.44 0.43 0.00 0.00 0.00 -
NAPS 0.2756 0.2013 0.1395 0.1071 0.0549 0.0406 0.003 112.34%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.44 0.25 0.35 0.46 0.15 0.15 0.17 -
P/RPS 1.30 0.82 1.71 2.96 1.06 1.35 0.13 46.75%
P/EPS 4.10 2.67 4.47 4.61 3.09 4.05 0.31 53.75%
EY 24.36 37.48 22.37 21.70 32.40 24.72 320.95 -34.91%
DY 3.98 4.00 2.86 2.17 0.00 0.00 0.00 -
P/NAPS 0.81 0.60 1.09 1.84 0.75 1.00 1.55 -10.24%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 26/05/08 22/05/07 19/05/06 25/05/05 31/05/04 -
Price 0.38 0.35 0.41 0.57 0.24 0.14 1.76 -
P/RPS 1.12 1.15 2.01 3.67 1.70 1.26 1.29 -2.32%
P/EPS 3.54 3.74 5.24 5.71 4.94 3.78 3.23 1.53%
EY 28.21 26.77 19.10 17.51 20.25 26.48 31.00 -1.55%
DY 4.61 2.86 2.44 1.75 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 1.28 2.28 1.20 0.93 16.00 -40.62%

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