[RCECAP] YoY Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 119.7%
YoY- -67.86%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 223,331 162,386 131,186 130,261 167,832 229,859 269,586 -3.08%
PBT 101,490 54,183 45,729 14,225 34,210 128,165 140,099 -5.22%
Tax -22,541 -14,612 -9,524 -1,712 -24,491 -26,810 -35,842 -7.43%
NP 78,949 39,571 36,205 12,513 9,719 101,355 104,257 -4.52%
-
NP to SH 78,949 39,571 26,816 3,124 9,719 101,355 104,257 -4.52%
-
Tax Rate 22.21% 26.97% 20.83% 12.04% 71.59% 20.92% 25.58% -
Total Cost 144,382 122,815 94,981 117,748 158,113 128,504 165,329 -2.23%
-
Net Worth 432,371 449,670 519,781 636,370 655,739 532,211 445,810 -0.50%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 9,901 179,868 17,719 17,355 17,564 11,739 11,731 -2.78%
Div Payout % 12.54% 454.55% 66.08% 555.56% 180.72% 11.58% 11.25% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 432,371 449,670 519,781 636,370 655,739 532,211 445,810 -0.50%
NOSH 330,054 1,284,772 1,181,321 1,157,036 1,170,963 782,664 782,123 -13.38%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 35.35% 24.37% 27.60% 9.61% 5.79% 44.09% 38.67% -
ROE 18.26% 8.80% 5.16% 0.49% 1.48% 19.04% 23.39% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 67.66 12.64 11.11 11.26 14.33 29.37 34.47 11.88%
EPS 23.92 3.08 2.27 0.27 0.83 12.95 13.33 10.22%
DPS 3.00 14.00 1.50 1.50 1.50 1.50 1.50 12.23%
NAPS 1.31 0.35 0.44 0.55 0.56 0.68 0.57 14.86%
Adjusted Per Share Value based on latest NOSH - 1,164,341
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 15.05 10.94 8.84 8.78 11.31 15.49 18.16 -3.07%
EPS 5.32 2.67 1.81 0.21 0.65 6.83 7.02 -4.51%
DPS 0.67 12.12 1.19 1.17 1.18 0.79 0.79 -2.70%
NAPS 0.2913 0.3029 0.3502 0.4287 0.4418 0.3585 0.3003 -0.50%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.78 0.285 0.315 0.28 0.27 0.32 0.36 -
P/RPS 2.63 2.25 2.84 2.49 1.88 1.09 1.04 16.70%
P/EPS 7.44 9.25 13.88 103.70 32.53 2.47 2.70 18.38%
EY 13.44 10.81 7.21 0.96 3.07 40.47 37.03 -15.52%
DY 1.69 49.12 4.76 5.36 5.56 4.69 4.17 -13.96%
P/NAPS 1.36 0.81 0.72 0.51 0.48 0.47 0.63 13.67%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 26/05/16 25/05/15 21/05/14 27/05/13 28/05/12 25/05/11 -
Price 1.83 0.75 0.335 0.32 0.31 0.31 0.34 -
P/RPS 2.70 5.93 3.02 2.84 2.16 1.06 0.99 18.18%
P/EPS 7.65 24.35 14.76 118.52 37.35 2.39 2.55 20.07%
EY 13.07 4.11 6.78 0.84 2.68 41.77 39.21 -16.71%
DY 1.64 18.67 4.48 4.69 4.84 4.84 4.41 -15.18%
P/NAPS 1.40 2.14 0.76 0.58 0.55 0.46 0.60 15.15%

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