[RCECAP] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
03-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 66.17%
YoY- 108.63%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 195,175 182,664 166,077 118,084 96,302 100,310 134,145 6.44%
PBT 97,841 87,300 72,635 43,082 29,766 -4,359 56,386 9.61%
Tax -26,035 -21,641 -14,931 -10,427 -4,725 1,852 -18,147 6.19%
NP 71,806 65,659 57,704 32,655 25,041 -2,507 38,239 11.06%
-
NP to SH 71,806 65,659 57,704 32,655 15,652 -11,896 38,239 11.06%
-
Tax Rate 26.61% 24.79% 20.56% 24.20% 15.87% - 32.18% -
Total Cost 123,369 117,005 108,373 85,429 71,261 102,817 95,906 4.28%
-
Net Worth 559,810 495,189 407,477 448,205 575,441 629,788 680,325 -3.19%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 13,653 10,245 - 134,461 - - - -
Div Payout % 19.02% 15.60% - 411.76% - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 559,810 495,189 407,477 448,205 575,441 629,788 680,325 -3.19%
NOSH 359,487 355,584 328,610 1,280,588 1,150,882 1,166,274 1,172,975 -17.88%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 36.79% 35.95% 34.75% 27.65% 26.00% -2.50% 28.51% -
ROE 12.83% 13.26% 14.16% 7.29% 2.72% -1.89% 5.62% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 57.18 53.49 50.54 9.22 8.37 8.60 11.44 30.74%
EPS 21.08 19.30 17.56 2.55 1.36 -1.02 3.26 36.47%
DPS 4.00 3.00 0.00 10.50 0.00 0.00 0.00 -
NAPS 1.64 1.45 1.24 0.35 0.50 0.54 0.58 18.90%
Adjusted Per Share Value based on latest NOSH - 1,287,425
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.15 12.31 11.19 7.96 6.49 6.76 9.04 6.44%
EPS 4.84 4.42 3.89 2.20 1.05 -0.80 2.58 11.04%
DPS 0.92 0.69 0.00 9.06 0.00 0.00 0.00 -
NAPS 0.3771 0.3336 0.2745 0.3019 0.3877 0.4243 0.4583 -3.19%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.47 1.50 1.36 0.27 0.305 0.27 0.28 -
P/RPS 2.57 2.80 2.69 2.93 3.64 3.14 2.45 0.79%
P/EPS 6.99 7.80 7.74 10.59 22.43 -26.47 8.59 -3.37%
EY 14.31 12.82 12.91 9.44 4.46 -3.78 11.64 3.50%
DY 2.72 2.00 0.00 38.89 0.00 0.00 0.00 -
P/NAPS 0.90 1.03 1.10 0.77 0.61 0.50 0.48 11.03%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 08/02/18 15/02/17 03/02/16 09/02/15 20/02/14 21/02/13 -
Price 1.65 1.47 1.51 0.255 0.31 0.28 0.245 -
P/RPS 2.89 2.75 2.99 2.77 3.70 3.26 2.14 5.13%
P/EPS 7.84 7.65 8.60 10.00 22.79 -27.45 7.52 0.69%
EY 12.75 13.08 11.63 10.00 4.39 -3.64 13.31 -0.71%
DY 2.42 2.04 0.00 41.18 0.00 0.00 0.00 -
P/NAPS 1.01 1.01 1.22 0.73 0.62 0.52 0.42 15.73%

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