[RCECAP] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -39.33%
YoY- -62.05%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 41,552 33,540 29,676 40,632 61,110 77,179 63,157 -6.73%
PBT 16,840 13,596 16,467 18,293 30,645 42,401 30,044 -9.19%
Tax -3,837 -1,076 -1,595 -8,890 -5,869 -9,621 -9,165 -13.50%
NP 13,003 12,520 14,872 9,403 24,776 32,780 20,879 -7.58%
-
NP to SH 13,003 3,131 5,483 9,403 24,776 32,780 20,879 -7.58%
-
Tax Rate 22.79% 7.91% 9.69% 48.60% 19.15% 22.69% 30.51% -
Total Cost 28,549 21,020 14,804 31,229 36,334 44,399 42,278 -6.33%
-
Net Worth 450,599 579,814 629,961 681,717 515,841 430,286 390,992 2.39%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 450,599 579,814 629,961 681,717 515,841 430,286 390,992 2.39%
NOSH 1,287,425 1,159,629 1,166,595 1,175,374 781,577 782,338 781,984 8.66%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 31.29% 37.33% 50.11% 23.14% 40.54% 42.47% 33.06% -
ROE 2.89% 0.54% 0.87% 1.38% 4.80% 7.62% 5.34% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.23 2.89 2.54 3.46 7.82 9.87 8.08 -14.16%
EPS 1.01 0.27 0.47 0.80 3.17 4.19 2.67 -14.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.50 0.54 0.58 0.66 0.55 0.50 -5.76%
Adjusted Per Share Value based on latest NOSH - 1,175,374
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.80 2.26 2.00 2.74 4.12 5.21 4.26 -6.75%
EPS 0.88 0.21 0.37 0.63 1.67 2.21 1.41 -7.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.304 0.3912 0.425 0.46 0.348 0.2903 0.2638 2.39%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.27 0.305 0.27 0.28 0.32 0.36 0.44 -
P/RPS 8.37 10.55 10.61 8.10 4.09 3.65 5.45 7.40%
P/EPS 26.73 112.96 57.45 35.00 10.09 8.59 16.48 8.39%
EY 3.74 0.89 1.74 2.86 9.91 11.64 6.07 -7.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.61 0.50 0.48 0.48 0.65 0.88 -2.19%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 03/02/16 09/02/15 20/02/14 21/02/13 14/02/12 21/02/11 10/02/10 -
Price 0.255 0.31 0.28 0.245 0.34 0.35 0.45 -
P/RPS 7.90 10.72 11.01 7.09 4.35 3.55 5.57 5.99%
P/EPS 25.25 114.81 59.57 30.63 10.73 8.35 16.85 6.97%
EY 3.96 0.87 1.68 3.27 9.32 11.97 5.93 -6.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.62 0.52 0.42 0.52 0.64 0.90 -3.42%

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