[RCECAP] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 2.09%
YoY- 37.91%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 171,124 118,556 76,390 47,722 50,158 48,494 43,966 25.39%
PBT 73,769 82,502 31,141 20,425 22,646 17,669 1,835 84.98%
Tax -16,262 -13,785 -1,413 -2,356 -10,460 -2,103 -1,432 49.86%
NP 57,507 68,717 29,728 18,069 12,186 15,566 403 128.42%
-
NP to SH 57,507 68,717 28,467 16,806 12,186 15,566 403 128.42%
-
Tax Rate 22.04% 16.71% 4.54% 11.53% 46.19% 11.90% 78.04% -
Total Cost 113,617 49,839 46,662 29,653 37,972 32,928 43,563 17.30%
-
Net Worth 263,055 181,300 112,563 0 52,419 37,337 22,207 50.92%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 6,475 6,475 - - - - - -
Div Payout % 11.26% 9.42% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 263,055 181,300 112,563 0 52,419 37,337 22,207 50.92%
NOSH 710,960 647,500 625,352 401,428 403,229 18,668 18,661 83.33%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 33.61% 57.96% 38.92% 37.86% 24.30% 32.10% 0.92% -
ROE 21.86% 37.90% 25.29% 0.00% 23.25% 41.69% 1.81% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 24.07 18.31 12.22 11.89 12.44 259.76 235.60 -31.60%
EPS 8.09 10.61 4.55 4.19 3.02 83.38 2.16 24.59%
DPS 0.91 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.28 0.18 0.00 0.13 2.00 1.19 -17.67%
Adjusted Per Share Value based on latest NOSH - 401,428
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 11.55 8.00 5.15 3.22 3.38 3.27 2.97 25.37%
EPS 3.88 4.64 1.92 1.13 0.82 1.05 0.03 124.71%
DPS 0.44 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1775 0.1223 0.0759 0.00 0.0354 0.0252 0.015 50.89%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.27 0.61 0.20 0.17 0.14 0.08 0.07 -
P/RPS 1.12 3.33 1.64 1.43 1.13 0.03 0.03 82.71%
P/EPS 3.34 5.75 4.39 4.06 4.63 0.10 3.24 0.50%
EY 29.96 17.40 22.76 24.63 21.59 1,042.24 30.85 -0.48%
DY 3.37 1.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 2.18 1.11 0.00 1.08 0.04 0.06 51.59%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 07/11/08 23/11/07 29/11/06 21/11/05 25/11/04 21/11/03 08/11/02 -
Price 0.24 0.57 0.23 0.15 0.17 0.10 0.08 -
P/RPS 1.00 3.11 1.88 1.26 1.37 0.04 0.03 79.30%
P/EPS 2.97 5.37 5.05 3.58 5.63 0.12 3.70 -3.59%
EY 33.70 18.62 19.79 27.91 17.78 833.79 26.99 3.76%
DY 3.79 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 2.04 1.28 0.00 1.31 0.05 0.07 44.92%

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