[RCECAP] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 116.19%
YoY- -52.03%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 76,532 62,762 70,634 93,513 119,560 133,508 126,865 -8.07%
PBT 26,242 16,170 -20,826 38,093 74,592 75,039 49,933 -10.16%
Tax -6,590 -3,649 3,447 -9,257 -14,484 -20,165 -12,486 -10.09%
NP 19,652 12,521 -17,379 28,836 60,108 54,874 37,447 -10.18%
-
NP to SH 19,652 12,521 -17,379 28,836 60,108 54,874 37,447 -10.18%
-
Tax Rate 25.11% 22.57% - 24.30% 19.42% 26.87% 25.01% -
Total Cost 56,880 50,241 88,013 64,677 59,452 78,634 89,418 -7.25%
-
Net Worth 433,875 626,049 622,356 820,536 493,073 399,225 343,751 3.95%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 133,990 - - - - - - -
Div Payout % 681.82% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 433,875 626,049 622,356 820,536 493,073 399,225 343,751 3.95%
NOSH 1,276,103 1,138,272 1,174,256 1,172,195 782,656 782,795 731,386 9.71%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 25.68% 19.95% -24.60% 30.84% 50.27% 41.10% 29.52% -
ROE 4.53% 2.00% -2.79% 3.51% 12.19% 13.75% 10.89% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.00 5.51 6.02 7.98 15.28 17.06 17.35 -16.21%
EPS 1.54 1.10 -1.48 2.46 7.68 7.01 5.12 -18.13%
DPS 10.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.55 0.53 0.70 0.63 0.51 0.47 -5.25%
Adjusted Per Share Value based on latest NOSH - 1,174,090
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.16 4.23 4.77 6.31 8.07 9.01 8.56 -8.08%
EPS 1.33 0.84 -1.17 1.95 4.05 3.70 2.53 -10.15%
DPS 9.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2927 0.4223 0.4199 0.5535 0.3326 0.2693 0.2319 3.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.25 0.335 0.265 0.30 0.29 0.41 0.43 -
P/RPS 4.17 6.08 4.41 3.76 1.90 2.40 2.48 9.04%
P/EPS 16.23 30.45 -17.91 12.20 3.78 5.85 8.40 11.59%
EY 6.16 3.28 -5.58 8.20 26.48 17.10 11.91 -10.40%
DY 42.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.61 0.50 0.43 0.46 0.80 0.91 -3.38%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 05/11/15 19/11/14 15/11/13 06/11/12 25/11/11 19/11/10 05/11/09 -
Price 0.30 0.33 0.275 0.31 0.31 0.42 0.43 -
P/RPS 5.00 5.98 4.57 3.89 2.03 2.46 2.48 12.39%
P/EPS 19.48 30.00 -18.58 12.60 4.04 5.99 8.40 15.04%
EY 5.13 3.33 -5.38 7.94 24.77 16.69 11.91 -13.09%
DY 35.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.60 0.52 0.44 0.49 0.82 0.91 -0.55%

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