[RCECAP] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 102.06%
YoY- 25.44%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 93,513 119,560 133,508 126,865 101,740 62,554 42,668 13.95%
PBT 38,093 74,592 75,039 49,933 36,607 29,600 20,858 10.54%
Tax -9,257 -14,484 -20,165 -12,486 -6,755 -6,664 -3,267 18.93%
NP 28,836 60,108 54,874 37,447 29,852 22,936 17,591 8.57%
-
NP to SH 28,836 60,108 54,874 37,447 29,852 22,936 17,591 8.57%
-
Tax Rate 24.30% 19.42% 26.87% 25.01% 18.45% 22.51% 15.66% -
Total Cost 64,677 59,452 78,634 89,418 71,888 39,618 25,077 17.08%
-
Net Worth 820,536 493,073 399,225 343,751 262,357 180,903 112,682 39.17%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 820,536 493,073 399,225 343,751 262,357 180,903 112,682 39.17%
NOSH 1,172,195 782,656 782,795 731,386 709,073 646,084 626,014 11.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 30.84% 50.27% 41.10% 29.52% 29.34% 36.67% 41.23% -
ROE 3.51% 12.19% 13.75% 10.89% 11.38% 12.68% 15.61% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.98 15.28 17.06 17.35 14.35 9.68 6.82 2.65%
EPS 2.46 7.68 7.01 5.12 4.21 3.55 2.81 -2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.63 0.51 0.47 0.37 0.28 0.18 25.37%
Adjusted Per Share Value based on latest NOSH - 750,555
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.31 8.07 9.01 8.56 6.86 4.22 2.88 13.95%
EPS 1.95 4.05 3.70 2.53 2.01 1.55 1.19 8.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5535 0.3326 0.2693 0.2319 0.177 0.122 0.076 39.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.30 0.29 0.41 0.43 0.27 0.61 0.20 -
P/RPS 3.76 1.90 2.40 2.48 1.88 6.30 2.93 4.24%
P/EPS 12.20 3.78 5.85 8.40 6.41 17.18 7.12 9.38%
EY 8.20 26.48 17.10 11.91 15.59 5.82 14.05 -8.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.80 0.91 0.73 2.18 1.11 -14.60%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 25/11/11 19/11/10 05/11/09 07/11/08 23/11/07 29/11/06 -
Price 0.31 0.31 0.42 0.43 0.24 0.57 0.23 -
P/RPS 3.89 2.03 2.46 2.48 1.67 5.89 3.37 2.41%
P/EPS 12.60 4.04 5.99 8.40 5.70 16.06 8.19 7.43%
EY 7.94 24.77 16.69 11.91 17.54 6.23 12.22 -6.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.82 0.91 0.65 2.04 1.28 -16.28%

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