[RCECAP] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 4.77%
YoY- 201.11%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 247,512 235,270 150,995 107,816 65,402 42,317 55,454 28.30%
PBT 118,770 100,221 70,229 78,443 24,333 21,693 18,003 36.92%
Tax -32,573 -28,704 -16,053 -12,045 -421 -4,568 -8,594 24.85%
NP 86,197 71,517 54,176 66,398 23,912 17,125 9,409 44.62%
-
NP to SH 86,197 71,517 54,176 66,398 22,051 16,462 9,409 44.62%
-
Tax Rate 27.43% 28.64% 22.86% 15.36% 1.73% 21.06% 47.74% -
Total Cost 161,315 163,753 96,819 41,418 41,490 25,192 46,045 23.22%
-
Net Worth 383,498 319,534 248,701 173,949 0 44,188 48,092 41.32%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 13,692 7,120 6,475 6,475 - - - -
Div Payout % 15.88% 9.96% 11.95% 9.75% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 383,498 319,534 248,701 173,949 0 44,188 48,092 41.32%
NOSH 782,649 710,076 710,575 644,258 407,017 401,709 400,769 11.79%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 34.83% 30.40% 35.88% 61.58% 36.56% 40.47% 16.97% -
ROE 22.48% 22.38% 21.78% 38.17% 0.00% 37.25% 19.56% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 31.62 33.13 21.25 16.73 16.07 10.53 13.84 14.75%
EPS 11.01 10.07 7.62 10.31 5.42 4.10 2.35 29.34%
DPS 1.75 1.00 0.91 1.01 0.00 0.00 0.00 -
NAPS 0.49 0.45 0.35 0.27 0.00 0.11 0.12 26.41%
Adjusted Per Share Value based on latest NOSH - 644,258
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 16.70 15.87 10.19 7.27 4.41 2.86 3.74 28.30%
EPS 5.82 4.83 3.66 4.48 1.49 1.11 0.63 44.82%
DPS 0.92 0.48 0.44 0.44 0.00 0.00 0.00 -
NAPS 0.2587 0.2156 0.1678 0.1174 0.00 0.0298 0.0324 41.35%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.41 0.39 0.34 0.65 0.23 0.17 0.18 -
P/RPS 1.30 1.18 1.60 3.88 1.43 1.61 1.30 0.00%
P/EPS 3.72 3.87 4.46 6.31 4.25 4.15 7.67 -11.35%
EY 26.86 25.82 22.42 15.86 23.56 24.11 13.04 12.79%
DY 4.27 2.56 2.68 1.55 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.97 2.41 0.00 1.55 1.50 -9.20%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 13/08/10 07/08/09 27/08/08 17/08/07 28/08/06 25/08/05 26/08/04 -
Price 0.42 0.43 0.31 0.47 0.21 0.15 0.17 -
P/RPS 1.33 1.30 1.46 2.81 1.31 1.42 1.23 1.31%
P/EPS 3.81 4.27 4.07 4.56 3.88 3.66 7.24 -10.14%
EY 26.22 23.42 24.59 21.93 25.80 27.32 13.81 11.27%
DY 4.17 2.33 2.94 2.14 0.00 0.00 0.00 -
P/NAPS 0.86 0.96 0.89 1.74 0.00 1.36 1.42 -8.01%

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