[RCECAP] YoY TTM Result on 30-Jun-2010 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
13-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 6.29%
YoY- 20.53%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 157,037 217,092 271,459 247,512 235,270 150,995 107,816 6.46%
PBT -18,296 106,144 146,169 118,770 100,221 70,229 78,443 -
Tax -13,104 -24,677 -32,322 -32,573 -28,704 -16,053 -12,045 1.41%
NP -31,400 81,467 113,847 86,197 71,517 54,176 66,398 -
-
NP to SH -31,400 81,467 113,847 86,197 71,517 54,176 66,398 -
-
Tax Rate - 23.25% 22.11% 27.43% 28.64% 22.86% 15.36% -
Total Cost 188,437 135,625 157,612 161,315 163,753 96,819 41,418 28.69%
-
Net Worth 632,984 0 476,890 383,498 319,534 248,701 173,949 23.99%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 17,604 11,709 11,747 13,692 7,120 6,475 6,475 18.12%
Div Payout % 0.00% 14.37% 10.32% 15.88% 9.96% 11.95% 9.75% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 632,984 0 476,890 383,498 319,534 248,701 173,949 23.99%
NOSH 1,172,194 784,588 781,788 782,649 710,076 710,575 644,258 10.48%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -20.00% 37.53% 41.94% 34.83% 30.40% 35.88% 61.58% -
ROE -4.96% 0.00% 23.87% 22.48% 22.38% 21.78% 38.17% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 13.40 27.67 34.72 31.62 33.13 21.25 16.73 -3.62%
EPS -2.68 10.38 14.56 11.01 10.07 7.62 10.31 -
DPS 1.50 1.50 1.50 1.75 1.00 0.91 1.01 6.80%
NAPS 0.54 0.00 0.61 0.49 0.45 0.35 0.27 12.23%
Adjusted Per Share Value based on latest NOSH - 782,649
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.59 14.65 18.31 16.70 15.87 10.19 7.27 6.46%
EPS -2.12 5.50 7.68 5.81 4.82 3.65 4.48 -
DPS 1.19 0.79 0.79 0.92 0.48 0.44 0.44 18.01%
NAPS 0.427 0.00 0.3217 0.2587 0.2156 0.1678 0.1173 24.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.27 0.31 0.35 0.41 0.39 0.34 0.65 -
P/RPS 2.02 1.12 1.01 1.30 1.18 1.60 3.88 -10.29%
P/EPS -10.08 2.99 2.40 3.72 3.87 4.46 6.31 -
EY -9.92 33.49 41.61 26.86 25.82 22.42 15.86 -
DY 5.56 4.84 4.29 4.27 2.56 2.68 1.55 23.70%
P/NAPS 0.50 0.00 0.57 0.84 0.87 0.97 2.41 -23.04%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 06/08/13 13/08/12 09/08/11 13/08/10 07/08/09 27/08/08 17/08/07 -
Price 0.29 0.32 0.30 0.42 0.43 0.31 0.47 -
P/RPS 2.16 1.16 0.86 1.33 1.30 1.46 2.81 -4.28%
P/EPS -10.83 3.08 2.06 3.81 4.27 4.07 4.56 -
EY -9.24 32.45 48.54 26.22 23.42 24.59 21.93 -
DY 5.17 4.69 5.00 4.17 2.33 2.94 2.14 15.82%
P/NAPS 0.54 0.00 0.49 0.86 0.96 0.89 1.74 -17.70%

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