[RCECAP] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 1.78%
YoY- 46.61%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 49,189 58,899 65,589 57,991 36,110 30,974 18,974 17.18%
PBT 22,928 22,659 30,012 24,559 18,837 20,343 7,033 21.74%
Tax -6,457 -6,056 -7,244 -6,046 -6,210 -4,413 1,004 -
NP 16,471 16,603 22,768 18,513 12,627 15,930 8,037 12.69%
-
NP to SH 16,471 16,603 22,768 18,513 12,627 15,930 7,346 14.39%
-
Tax Rate 28.16% 26.73% 24.14% 24.62% 32.97% 21.69% -14.28% -
Total Cost 32,718 42,296 42,821 39,478 23,483 15,044 10,937 20.01%
-
Net Worth 530,818 446,401 422,498 299,056 207,212 161,890 81,622 36.58%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 11,709 11,747 13,692 7,120 6,475 6,475 - -
Div Payout % 71.09% 70.75% 60.14% 38.46% 51.28% 40.65% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 530,818 446,401 422,498 299,056 207,212 161,890 81,622 36.58%
NOSH 780,616 783,160 782,405 712,038 647,538 647,560 408,111 11.40%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 33.49% 28.19% 34.71% 31.92% 34.97% 51.43% 42.36% -
ROE 3.10% 3.72% 5.39% 6.19% 6.09% 9.84% 9.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.30 7.52 8.38 8.14 5.58 4.78 4.65 5.18%
EPS 2.11 2.12 2.91 2.60 1.95 2.46 1.37 7.45%
DPS 1.50 1.50 1.75 1.00 1.00 1.00 0.00 -
NAPS 0.68 0.57 0.54 0.42 0.32 0.25 0.20 22.60%
Adjusted Per Share Value based on latest NOSH - 712,038
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 3.31 3.97 4.42 3.91 2.43 2.09 1.28 17.14%
EPS 1.11 1.12 1.53 1.25 0.85 1.07 0.49 14.58%
DPS 0.79 0.79 0.92 0.48 0.44 0.44 0.00 -
NAPS 0.3576 0.3007 0.2846 0.2015 0.1396 0.1091 0.055 36.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.32 0.36 0.44 0.25 0.35 0.46 0.15 -
P/RPS 5.08 4.79 5.25 3.07 6.28 9.62 3.23 7.83%
P/EPS 15.17 16.98 15.12 9.62 17.95 18.70 8.33 10.49%
EY 6.59 5.89 6.61 10.40 5.57 5.35 12.00 -9.49%
DY 4.69 4.17 3.98 4.00 2.86 2.17 0.00 -
P/NAPS 0.47 0.63 0.81 0.60 1.09 1.84 0.75 -7.48%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 25/05/11 26/05/10 27/05/09 26/05/08 22/05/07 19/05/06 -
Price 0.31 0.34 0.38 0.35 0.41 0.57 0.24 -
P/RPS 4.92 4.52 4.53 4.30 7.35 11.92 5.16 -0.78%
P/EPS 14.69 16.04 13.06 13.46 21.03 23.17 13.33 1.63%
EY 6.81 6.24 7.66 7.43 4.76 4.32 7.50 -1.59%
DY 4.84 4.41 4.61 2.86 2.44 1.75 0.00 -
P/NAPS 0.46 0.60 0.70 0.83 1.28 2.28 1.20 -14.75%

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