[RCECAP] YoY TTM Result on 30-Jun-2018 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 2.56%
YoY- 10.45%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 306,775 280,390 266,273 252,039 228,498 176,832 138,264 14.19%
PBT 183,887 146,201 133,264 121,101 105,442 65,229 49,437 24.45%
Tax -46,691 -36,915 -36,811 -30,149 -23,093 -17,567 -10,671 27.86%
NP 137,196 109,286 96,453 90,952 82,349 47,662 38,766 23.42%
-
NP to SH 137,196 109,286 96,453 90,952 82,349 47,662 29,377 29.25%
-
Tax Rate 25.39% 25.25% 27.62% 24.90% 21.90% 26.93% 21.59% -
Total Cost 169,579 171,104 169,820 161,087 146,149 129,170 99,498 9.28%
-
Net Worth 786,700 674,056 610,479 534,509 463,937 376,527 573,871 5.39%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 46,461 38,404 30,688 23,904 10,037 179,743 19,248 15.80%
Div Payout % 33.87% 35.14% 31.82% 26.28% 12.19% 377.12% 65.52% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 786,700 674,056 610,479 534,509 463,937 376,527 573,871 5.39%
NOSH 384,130 376,835 364,393 355,994 338,640 324,592 1,275,270 -18.11%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 44.72% 38.98% 36.22% 36.09% 36.04% 26.95% 28.04% -
ROE 17.44% 16.21% 15.80% 17.02% 17.75% 12.66% 5.12% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 85.01 79.87 77.64 74.03 67.48 54.48 10.84 40.90%
EPS 38.02 31.13 28.12 26.72 24.32 14.68 2.30 59.53%
DPS 13.00 11.00 9.00 7.00 2.96 55.38 1.51 43.11%
NAPS 2.18 1.92 1.78 1.57 1.37 1.16 0.45 30.04%
Adjusted Per Share Value based on latest NOSH - 355,994
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 20.70 18.92 17.97 17.01 15.42 11.93 9.33 14.19%
EPS 9.26 7.37 6.51 6.14 5.56 3.22 1.98 29.28%
DPS 3.13 2.59 2.07 1.61 0.68 12.13 1.30 15.75%
NAPS 0.5308 0.4548 0.4119 0.3606 0.313 0.254 0.3872 5.39%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.86 1.90 1.62 1.52 1.71 0.705 0.34 -
P/RPS 3.36 2.38 2.09 2.05 2.53 1.29 3.14 1.13%
P/EPS 7.52 6.10 5.76 5.69 7.03 4.80 14.76 -10.62%
EY 13.29 16.38 17.36 17.58 14.22 20.83 6.78 11.85%
DY 4.55 5.79 5.56 4.61 1.73 78.55 4.44 0.40%
P/NAPS 1.31 0.99 0.91 0.97 1.25 0.61 0.76 9.48%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 12/08/21 18/08/20 21/08/19 23/08/18 22/08/17 10/08/16 06/08/15 -
Price 2.73 1.95 1.60 1.63 1.65 0.78 0.34 -
P/RPS 3.21 2.44 2.06 2.20 2.45 1.43 3.14 0.36%
P/EPS 7.18 6.26 5.69 6.10 6.79 5.31 14.76 -11.30%
EY 13.93 15.96 17.58 16.39 14.74 18.83 6.78 12.73%
DY 4.76 5.64 5.63 4.29 1.80 70.99 4.44 1.16%
P/NAPS 1.25 1.02 0.90 1.04 1.20 0.67 0.76 8.63%

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