[RCECAP] YoY Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 1.3%
YoY- 12.33%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 293,459 282,609 262,570 245,906 223,331 162,386 131,186 14.34%
PBT 167,223 148,900 131,089 117,373 101,490 54,183 45,729 24.09%
Tax -42,590 -38,319 -35,556 -28,692 -22,541 -14,612 -9,524 28.32%
NP 124,633 110,581 95,533 88,681 78,949 39,571 36,205 22.85%
-
NP to SH 124,633 110,581 95,533 88,681 78,949 39,571 26,816 29.15%
-
Tax Rate 25.47% 25.73% 27.12% 24.45% 22.21% 26.97% 20.83% -
Total Cost 168,826 172,028 167,037 157,225 144,382 122,815 94,981 10.05%
-
Net Worth 770,987 673,303 584,402 519,794 432,371 449,670 519,781 6.78%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 46,617 38,574 30,758 23,937 9,901 179,868 17,719 17.47%
Div Payout % 37.40% 34.88% 32.20% 26.99% 12.54% 454.55% 66.08% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 770,987 673,303 584,402 519,794 432,371 449,670 519,781 6.78%
NOSH 382,655 372,938 360,555 355,994 330,054 1,284,772 1,181,321 -17.11%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 42.47% 39.13% 36.38% 36.06% 35.35% 24.37% 27.60% -
ROE 16.17% 16.42% 16.35% 17.06% 18.26% 8.80% 5.16% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 81.83 80.59 76.83 71.91 67.66 12.64 11.11 39.44%
EPS 35.03 31.83 28.02 26.03 23.92 3.08 2.27 57.72%
DPS 13.00 11.00 9.00 7.00 3.00 14.00 1.50 43.27%
NAPS 2.15 1.92 1.71 1.52 1.31 0.35 0.44 30.23%
Adjusted Per Share Value based on latest NOSH - 355,994
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 19.80 19.07 17.72 16.59 15.07 10.96 8.85 14.34%
EPS 8.41 7.46 6.45 5.98 5.33 2.67 1.81 29.14%
DPS 3.15 2.60 2.08 1.62 0.67 12.14 1.20 17.43%
NAPS 0.5202 0.4543 0.3943 0.3507 0.2917 0.3034 0.3507 6.78%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.60 1.49 1.63 1.23 1.78 0.285 0.315 -
P/RPS 3.18 1.85 2.12 1.71 2.63 2.25 2.84 1.90%
P/EPS 7.48 4.73 5.83 4.74 7.44 9.25 13.88 -9.78%
EY 13.37 21.16 17.15 21.08 13.44 10.81 7.21 10.83%
DY 5.00 7.38 5.52 5.69 1.69 49.12 4.76 0.82%
P/NAPS 1.21 0.78 0.95 0.81 1.36 0.81 0.72 9.02%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 16/06/20 28/05/19 28/05/18 26/05/17 26/05/16 25/05/15 -
Price 2.73 1.81 1.63 1.33 1.83 0.75 0.335 -
P/RPS 3.34 2.25 2.12 1.85 2.70 5.93 3.02 1.69%
P/EPS 7.85 5.74 5.83 5.13 7.65 24.35 14.76 -9.98%
EY 12.73 17.42 17.15 19.50 13.07 4.11 6.78 11.06%
DY 4.76 6.08 5.52 5.26 1.64 18.67 4.48 1.01%
P/NAPS 1.27 0.94 0.95 0.88 1.40 2.14 0.76 8.92%

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