[RCECAP] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 10.39%
YoY- 14.78%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 40,632 61,110 77,179 63,157 55,669 33,274 25,029 8.40%
PBT 18,293 30,645 42,401 30,044 31,169 18,324 32,559 -9.15%
Tax -8,890 -5,869 -9,621 -9,165 -12,979 -3,297 -2,708 21.88%
NP 9,403 24,776 32,780 20,879 18,190 15,027 29,851 -17.49%
-
NP to SH 9,403 24,776 32,780 20,879 18,190 15,027 29,851 -17.49%
-
Tax Rate 48.60% 19.15% 22.69% 30.51% 41.64% 17.99% 8.32% -
Total Cost 31,229 36,334 44,399 42,278 37,479 18,247 -4,822 -
-
Net Worth 681,717 515,841 430,286 390,992 277,113 194,314 147,968 28.96%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 681,717 515,841 430,286 390,992 277,113 194,314 147,968 28.96%
NOSH 1,175,374 781,577 782,338 781,984 710,546 647,715 643,340 10.55%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 23.14% 40.54% 42.47% 33.06% 32.68% 45.16% 119.27% -
ROE 1.38% 4.80% 7.62% 5.34% 6.56% 7.73% 20.17% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.46 7.82 9.87 8.08 7.83 5.14 3.89 -1.93%
EPS 0.80 3.17 4.19 2.67 2.56 2.32 4.64 -25.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.66 0.55 0.50 0.39 0.30 0.23 16.65%
Adjusted Per Share Value based on latest NOSH - 781,984
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.74 4.12 5.21 4.26 3.76 2.24 1.69 8.37%
EPS 0.63 1.67 2.21 1.41 1.23 1.01 2.01 -17.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4599 0.348 0.2903 0.2638 0.1869 0.1311 0.0998 28.96%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.32 0.36 0.44 0.24 0.56 0.27 -
P/RPS 8.10 4.09 3.65 5.45 3.06 10.90 6.94 2.60%
P/EPS 35.00 10.09 8.59 16.48 9.38 24.14 5.82 34.81%
EY 2.86 9.91 11.64 6.07 10.67 4.14 17.19 -25.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.65 0.88 0.62 1.87 1.17 -13.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 14/02/12 21/02/11 10/02/10 25/02/09 27/02/08 28/02/07 -
Price 0.245 0.34 0.35 0.45 0.24 0.39 0.38 -
P/RPS 7.09 4.35 3.55 5.57 3.06 7.59 9.77 -5.19%
P/EPS 30.63 10.73 8.35 16.85 9.38 16.81 8.19 24.56%
EY 3.27 9.32 11.97 5.93 10.67 5.95 12.21 -19.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.64 0.90 0.62 1.30 1.65 -20.37%

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