[RCECAP] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 68.72%
YoY- -160.27%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 216,190 153,064 125,524 141,268 187,026 239,120 267,016 -3.45%
PBT 97,866 52,484 32,340 -41,652 76,186 149,184 150,078 -6.87%
Tax -26,006 -13,180 -7,298 6,894 -18,514 -28,968 -40,330 -7.04%
NP 71,860 39,304 25,042 -34,758 57,672 120,216 109,748 -6.80%
-
NP to SH 71,860 39,304 25,042 -34,758 57,672 120,216 109,748 -6.80%
-
Tax Rate 26.57% 25.11% 22.57% - 24.30% 19.42% 26.87% -
Total Cost 144,330 113,760 100,482 176,026 129,354 118,904 157,268 -1.41%
-
Net Worth 384,731 433,875 626,049 622,356 820,536 493,073 399,225 -0.61%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 267,981 - - - - - -
Div Payout % - 681.82% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 384,731 433,875 626,049 622,356 820,536 493,073 399,225 -0.61%
NOSH 326,043 1,276,103 1,138,272 1,174,256 1,172,195 782,656 782,795 -13.57%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 33.24% 25.68% 19.95% -24.60% 30.84% 50.27% 41.10% -
ROE 18.68% 9.06% 4.00% -5.58% 7.03% 24.38% 27.49% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 66.31 11.99 11.03 12.03 15.96 30.55 34.11 11.70%
EPS 22.04 3.08 2.20 -2.96 4.92 15.36 14.02 7.82%
DPS 0.00 21.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 0.34 0.55 0.53 0.70 0.63 0.51 14.99%
Adjusted Per Share Value based on latest NOSH - 1,168,764
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.58 10.33 8.47 9.53 12.62 16.13 18.01 -3.45%
EPS 4.85 2.65 1.69 -2.34 3.89 8.11 7.40 -6.79%
DPS 0.00 18.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2595 0.2927 0.4223 0.4199 0.5535 0.3326 0.2693 -0.61%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.31 0.25 0.335 0.265 0.30 0.29 0.41 -
P/RPS 1.98 2.08 3.04 2.20 1.88 0.95 1.20 8.69%
P/EPS 5.94 8.12 15.23 -8.95 6.10 1.89 2.92 12.55%
EY 16.82 12.32 6.57 -11.17 16.40 52.97 34.20 -11.14%
DY 0.00 84.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.74 0.61 0.50 0.43 0.46 0.80 5.60%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/11/16 05/11/15 19/11/14 15/11/13 06/11/12 25/11/11 19/11/10 -
Price 1.23 0.30 0.33 0.275 0.31 0.31 0.42 -
P/RPS 1.86 2.50 2.99 2.29 1.94 1.01 1.23 7.12%
P/EPS 5.58 9.74 15.00 -9.29 6.30 2.02 3.00 10.88%
EY 17.92 10.27 6.67 -10.76 15.87 49.55 33.38 -9.83%
DY 0.00 70.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.88 0.60 0.52 0.44 0.49 0.82 4.03%

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