[RCECAP] YoY Quarter Result on 31-Dec-2018 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 7.26%
YoY- 9.77%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 76,896 77,855 72,502 66,976 63,997 57,982 41,552 10.79%
PBT 46,351 46,679 40,975 35,475 29,987 23,702 16,840 18.36%
Tax -11,651 -11,923 -9,995 -10,320 -7,071 -1,928 -3,837 20.31%
NP 34,700 34,756 30,980 25,155 22,916 21,774 13,003 17.75%
-
NP to SH 34,700 34,756 30,980 25,155 22,916 21,774 13,003 17.75%
-
Tax Rate 25.14% 25.54% 24.39% 29.09% 23.58% 8.13% 22.79% -
Total Cost 42,196 43,099 41,522 41,821 41,081 36,208 28,549 6.72%
-
Net Worth 840,185 732,700 641,927 559,810 495,189 414,106 450,599 10.93%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 840,185 732,700 641,927 559,810 495,189 414,106 450,599 10.93%
NOSH 388,470 380,098 348,873 359,487 355,584 333,957 1,287,425 -18.08%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 45.13% 44.64% 42.73% 37.56% 35.81% 37.55% 31.29% -
ROE 4.13% 4.74% 4.83% 4.49% 4.63% 5.26% 2.89% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 21.05 21.78 20.78 19.62 18.74 17.36 3.23 36.63%
EPS 9.50 9.72 8.88 7.37 6.71 6.52 1.01 45.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.05 1.84 1.64 1.45 1.24 0.35 36.82%
Adjusted Per Share Value based on latest NOSH - 359,487
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 5.18 5.24 4.88 4.51 4.31 3.91 2.80 10.78%
EPS 2.34 2.34 2.09 1.69 1.54 1.47 0.88 17.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.566 0.4936 0.4325 0.3771 0.3336 0.279 0.3036 10.92%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.77 2.75 1.65 1.47 1.50 1.36 0.27 -
P/RPS 17.91 12.62 7.94 7.49 8.00 7.83 8.37 13.50%
P/EPS 39.69 28.28 18.58 19.95 22.35 20.86 26.73 6.80%
EY 2.52 3.54 5.38 5.01 4.47 4.79 3.74 -6.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.34 0.90 0.90 1.03 1.10 0.77 13.41%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 09/02/21 18/02/20 26/02/19 08/02/18 15/02/17 03/02/16 -
Price 1.66 2.51 1.69 1.65 1.47 1.51 0.255 -
P/RPS 7.89 11.52 8.13 8.41 7.84 8.70 7.90 -0.02%
P/EPS 17.48 25.81 19.03 22.39 21.91 23.16 25.25 -5.94%
EY 5.72 3.87 5.25 4.47 4.56 4.32 3.96 6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.22 0.92 1.01 1.01 1.22 0.73 -0.22%

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