[RCECAP] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
05-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 4.12%
YoY- 56.95%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 256,398 237,334 216,190 153,064 125,524 141,268 187,026 5.39%
PBT 124,732 114,626 97,866 52,484 32,340 -41,652 76,186 8.55%
Tax -31,430 -29,140 -26,006 -13,180 -7,298 6,894 -18,514 9.21%
NP 93,302 85,486 71,860 39,304 25,042 -34,758 57,672 8.34%
-
NP to SH 93,302 85,486 71,860 39,304 25,042 -34,758 57,672 8.34%
-
Tax Rate 25.20% 25.42% 26.57% 25.11% 22.57% - 24.30% -
Total Cost 163,096 151,848 144,330 113,760 100,482 176,026 129,354 3.93%
-
Net Worth 544,014 479,074 384,731 433,875 626,049 622,356 820,536 -6.61%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 27,200 20,386 - 267,981 - - - -
Div Payout % 29.15% 23.85% - 681.82% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 544,014 479,074 384,731 433,875 626,049 622,356 820,536 -6.61%
NOSH 358,584 339,769 326,043 1,276,103 1,138,272 1,174,256 1,172,195 -17.90%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 36.39% 36.02% 33.24% 25.68% 19.95% -24.60% 30.84% -
ROE 17.15% 17.84% 18.68% 9.06% 4.00% -5.58% 7.03% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 75.41 69.85 66.31 11.99 11.03 12.03 15.96 29.52%
EPS 27.42 25.16 22.04 3.08 2.20 -2.96 4.92 33.13%
DPS 8.00 6.00 0.00 21.00 0.00 0.00 0.00 -
NAPS 1.60 1.41 1.18 0.34 0.55 0.53 0.70 14.76%
Adjusted Per Share Value based on latest NOSH - 1,276,874
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 17.27 15.99 14.56 10.31 8.46 9.52 12.60 5.39%
EPS 6.29 5.76 4.84 2.65 1.69 -2.34 3.89 8.33%
DPS 1.83 1.37 0.00 18.05 0.00 0.00 0.00 -
NAPS 0.3665 0.3227 0.2592 0.2923 0.4218 0.4193 0.5528 -6.61%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.63 1.59 1.31 0.25 0.335 0.265 0.30 -
P/RPS 2.16 2.28 1.98 2.08 3.04 2.20 1.88 2.33%
P/EPS 5.94 6.32 5.94 8.12 15.23 -8.95 6.10 -0.44%
EY 16.83 15.82 16.82 12.32 6.57 -11.17 16.40 0.43%
DY 4.91 3.77 0.00 84.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.13 1.11 0.74 0.61 0.50 0.43 15.47%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 09/11/17 03/11/16 05/11/15 19/11/14 15/11/13 06/11/12 -
Price 1.54 1.59 1.23 0.30 0.33 0.275 0.31 -
P/RPS 2.04 2.28 1.86 2.50 2.99 2.29 1.94 0.84%
P/EPS 5.61 6.32 5.58 9.74 15.00 -9.29 6.30 -1.91%
EY 17.82 15.82 17.92 10.27 6.67 -10.76 15.87 1.94%
DY 5.19 3.77 0.00 70.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.13 1.04 0.88 0.60 0.52 0.44 13.87%

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