[RCECAP] YoY Quarter Result on 31-Mar-2018 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 0.46%
YoY- 8.36%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 74,964 72,993 67,395 63,242 57,254 44,302 34,884 13.58%
PBT 45,800 37,845 33,248 30,073 28,855 11,101 15,963 19.18%
Tax -11,739 -9,521 -9,521 -7,051 -7,610 -4,185 -4,799 16.06%
NP 34,061 28,324 23,727 23,022 21,245 6,916 11,164 20.41%
-
NP to SH 34,061 28,324 23,727 23,022 21,245 6,916 11,164 20.41%
-
Tax Rate 25.63% 25.16% 28.64% 23.45% 26.37% 37.70% 30.06% -
Total Cost 40,903 44,669 43,668 40,220 36,009 37,386 23,720 9.49%
-
Net Worth 770,987 673,303 584,402 519,794 438,282 456,716 564,616 5.32%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 25,101 21,040 17,087 13,678 10,037 45,671 19,248 4.52%
Div Payout % 73.70% 74.29% 72.02% 59.42% 47.24% 660.38% 172.41% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 770,987 673,303 584,402 519,794 438,282 456,716 564,616 5.32%
NOSH 382,655 372,938 360,555 355,994 334,566 1,304,905 1,283,218 -18.24%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 45.44% 38.80% 35.21% 36.40% 37.11% 15.61% 32.00% -
ROE 4.42% 4.21% 4.06% 4.43% 4.85% 1.51% 1.98% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 20.90 20.81 19.72 18.49 17.11 3.40 2.72 40.43%
EPS 9.50 8.08 6.94 6.73 6.35 0.53 0.87 48.89%
DPS 7.00 6.00 5.00 4.00 3.00 3.50 1.50 29.24%
NAPS 2.15 1.92 1.71 1.52 1.31 0.35 0.44 30.23%
Adjusted Per Share Value based on latest NOSH - 355,994
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 5.06 4.92 4.55 4.27 3.86 2.99 2.35 13.62%
EPS 2.30 1.91 1.60 1.55 1.43 0.47 0.75 20.51%
DPS 1.69 1.42 1.15 0.92 0.68 3.08 1.30 4.46%
NAPS 0.5202 0.4543 0.3943 0.3507 0.2957 0.3081 0.3809 5.32%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.60 1.49 1.63 1.23 1.78 0.285 0.315 -
P/RPS 12.44 7.16 8.27 6.65 10.40 8.39 11.59 1.18%
P/EPS 27.37 18.45 23.48 18.27 28.03 53.77 36.21 -4.55%
EY 3.65 5.42 4.26 5.47 3.57 1.86 2.76 4.76%
DY 2.69 4.03 3.07 3.25 1.69 12.28 4.76 -9.06%
P/NAPS 1.21 0.78 0.95 0.81 1.36 0.81 0.72 9.02%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 16/06/20 28/05/19 28/05/18 26/05/17 26/05/16 25/05/15 -
Price 2.73 1.81 1.63 1.33 1.83 0.75 0.335 -
P/RPS 13.06 8.70 8.27 7.19 10.69 22.09 12.32 0.97%
P/EPS 28.74 22.41 23.48 19.76 28.82 141.51 38.51 -4.75%
EY 3.48 4.46 4.26 5.06 3.47 0.71 2.60 4.97%
DY 2.56 3.31 3.07 3.01 1.64 4.67 4.48 -8.89%
P/NAPS 1.27 0.94 0.95 0.88 1.40 2.14 0.76 8.92%

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