[RCECAP] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 4.28%
YoY- 21.85%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 167,832 229,859 269,586 255,611 215,400 131,938 98,671 9.24%
PBT 34,210 128,165 140,099 109,989 92,335 66,761 73,760 -12.00%
Tax -24,491 -26,810 -35,842 -28,895 -25,780 -16,172 -10,389 15.34%
NP 9,719 101,355 104,257 81,094 66,555 50,589 63,371 -26.81%
-
NP to SH 9,719 101,355 104,257 81,094 66,555 50,589 63,371 -26.81%
-
Tax Rate 71.59% 20.92% 25.58% 26.27% 27.92% 24.22% 14.08% -
Total Cost 158,113 128,504 165,329 174,517 148,845 81,349 35,300 28.36%
-
Net Worth 655,739 532,211 445,810 408,495 298,325 206,749 158,744 26.64%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 17,564 11,739 11,731 13,238 7,102 6,460 6,349 18.46%
Div Payout % 180.72% 11.58% 11.25% 16.32% 10.67% 12.77% 10.02% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 655,739 532,211 445,810 408,495 298,325 206,749 158,744 26.64%
NOSH 1,170,963 782,664 782,123 756,473 710,298 646,091 634,979 10.72%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.79% 44.09% 38.67% 31.73% 30.90% 38.34% 64.22% -
ROE 1.48% 19.04% 23.39% 19.85% 22.31% 24.47% 39.92% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 14.33 29.37 34.47 33.79 30.33 20.42 15.54 -1.34%
EPS 0.83 12.95 13.33 10.72 9.37 7.83 9.98 -33.90%
DPS 1.50 1.50 1.50 1.75 1.00 1.00 1.00 6.98%
NAPS 0.56 0.68 0.57 0.54 0.42 0.32 0.25 14.37%
Adjusted Per Share Value based on latest NOSH - 782,405
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.32 15.51 18.19 17.24 14.53 8.90 6.66 9.23%
EPS 0.66 6.84 7.03 5.47 4.49 3.41 4.28 -26.75%
DPS 1.18 0.79 0.79 0.89 0.48 0.44 0.43 18.30%
NAPS 0.4424 0.359 0.3008 0.2756 0.2013 0.1395 0.1071 26.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.27 0.32 0.36 0.44 0.25 0.35 0.46 -
P/RPS 1.88 1.09 1.04 1.30 0.82 1.71 2.96 -7.27%
P/EPS 32.53 2.47 2.70 4.10 2.67 4.47 4.61 38.45%
EY 3.07 40.47 37.03 24.36 37.48 22.37 21.70 -27.79%
DY 5.56 4.69 4.17 3.98 4.00 2.86 2.17 16.96%
P/NAPS 0.48 0.47 0.63 0.81 0.60 1.09 1.84 -20.04%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 28/05/12 25/05/11 26/05/10 27/05/09 26/05/08 22/05/07 -
Price 0.31 0.31 0.34 0.38 0.35 0.41 0.57 -
P/RPS 2.16 1.06 0.99 1.12 1.15 2.01 3.67 -8.44%
P/EPS 37.35 2.39 2.55 3.54 3.74 5.24 5.71 36.71%
EY 2.68 41.77 39.21 28.21 26.77 19.10 17.51 -26.84%
DY 4.84 4.84 4.41 4.61 2.86 2.44 1.75 18.45%
P/NAPS 0.55 0.46 0.60 0.70 0.83 1.28 2.28 -21.08%

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