[RCECAP] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
11-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 6.3%
YoY- 9.92%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 318,838 295,714 281,280 274,228 256,398 237,334 216,190 6.68%
PBT 182,902 178,906 149,488 140,160 124,732 114,626 97,866 10.97%
Tax -45,364 -45,042 -37,856 -37,606 -31,430 -29,140 -26,006 9.71%
NP 137,538 133,864 111,632 102,554 93,302 85,486 71,860 11.42%
-
NP to SH 137,538 133,864 111,632 102,554 93,302 85,486 71,860 11.42%
-
Tax Rate 24.80% 25.18% 25.32% 26.83% 25.20% 25.42% 26.57% -
Total Cost 181,300 161,850 169,648 171,674 163,096 151,848 144,330 3.87%
-
Net Worth 908,025 822,472 715,551 625,085 544,014 479,074 384,731 15.37%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 336,848 50,949 42,719 34,727 27,200 20,386 - -
Div Payout % 244.91% 38.06% 38.27% 33.86% 29.15% 23.85% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 908,025 822,472 715,551 625,085 544,014 479,074 384,731 15.37%
NOSH 740,596 387,177 379,661 368,854 358,584 339,769 326,043 14.64%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 43.14% 45.27% 39.69% 37.40% 36.39% 36.02% 33.24% -
ROE 15.15% 16.28% 15.60% 16.41% 17.15% 17.84% 18.68% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 43.54 81.26 79.01 78.97 75.41 69.85 66.31 -6.76%
EPS 18.78 36.94 31.58 29.72 27.42 25.16 22.04 -2.63%
DPS 46.00 14.00 12.00 10.00 8.00 6.00 0.00 -
NAPS 1.24 2.26 2.01 1.80 1.60 1.41 1.18 0.82%
Adjusted Per Share Value based on latest NOSH - 368,854
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 43.02 39.90 37.96 37.00 34.60 32.03 29.17 6.68%
EPS 18.56 18.06 15.06 13.84 12.59 11.54 9.70 11.41%
DPS 45.45 6.88 5.76 4.69 3.67 2.75 0.00 -
NAPS 1.2253 1.1098 0.9656 0.8435 0.7341 0.6465 0.5192 15.37%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.60 3.24 1.90 1.55 1.63 1.59 1.31 -
P/RPS 3.67 3.99 2.40 1.96 2.16 2.28 1.98 10.82%
P/EPS 8.52 8.81 6.06 5.25 5.94 6.32 5.94 6.19%
EY 11.74 11.35 16.50 19.05 16.83 15.82 16.82 -5.81%
DY 28.75 4.32 6.32 6.45 4.91 3.77 0.00 -
P/NAPS 1.29 1.43 0.95 0.86 1.02 1.13 1.11 2.53%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 21/11/22 09/11/21 10/11/20 11/11/19 14/11/18 09/11/17 03/11/16 -
Price 1.77 3.79 1.94 1.57 1.54 1.59 1.23 -
P/RPS 4.07 4.66 2.46 1.99 2.04 2.28 1.86 13.93%
P/EPS 9.42 10.30 6.19 5.32 5.61 6.32 5.58 9.11%
EY 10.61 9.71 16.16 18.81 17.82 15.82 17.92 -8.36%
DY 25.99 3.69 6.19 6.37 5.19 3.77 0.00 -
P/NAPS 1.43 1.68 0.97 0.87 0.96 1.13 1.04 5.44%

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