[RCECAP] YoY TTM Result on 30-Sep-2006 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 29.1%
YoY- 69.39%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 240,525 171,124 118,556 76,390 47,722 50,158 48,494 30.55%
PBT 105,661 73,769 82,502 31,141 20,425 22,646 17,669 34.68%
Tax -31,511 -16,262 -13,785 -1,413 -2,356 -10,460 -2,103 56.94%
NP 74,150 57,507 68,717 29,728 18,069 12,186 15,566 29.68%
-
NP to SH 74,150 57,507 68,717 28,467 16,806 12,186 15,566 29.68%
-
Tax Rate 29.82% 22.04% 16.71% 4.54% 11.53% 46.19% 11.90% -
Total Cost 166,375 113,617 49,839 46,662 29,653 37,972 32,928 30.96%
-
Net Worth 352,761 263,055 181,300 112,563 0 52,419 37,337 45.34%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 7,120 6,475 6,475 - - - - -
Div Payout % 9.60% 11.26% 9.42% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 352,761 263,055 181,300 112,563 0 52,419 37,337 45.34%
NOSH 750,555 710,960 647,500 625,352 401,428 403,229 18,668 84.98%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 30.83% 33.61% 57.96% 38.92% 37.86% 24.30% 32.10% -
ROE 21.02% 21.86% 37.90% 25.29% 0.00% 23.25% 41.69% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 32.05 24.07 18.31 12.22 11.89 12.44 259.76 -29.42%
EPS 9.88 8.09 10.61 4.55 4.19 3.02 83.38 -29.89%
DPS 0.95 0.91 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.37 0.28 0.18 0.00 0.13 2.00 -21.42%
Adjusted Per Share Value based on latest NOSH - 625,352
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 16.20 11.53 7.99 5.15 3.21 3.38 3.27 30.53%
EPS 5.00 3.87 4.63 1.92 1.13 0.82 1.05 29.67%
DPS 0.48 0.44 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.2376 0.1772 0.1221 0.0758 0.00 0.0353 0.0252 45.29%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.43 0.27 0.61 0.20 0.17 0.14 0.08 -
P/RPS 1.34 1.12 3.33 1.64 1.43 1.13 0.03 88.25%
P/EPS 4.35 3.34 5.75 4.39 4.06 4.63 0.10 87.42%
EY 22.98 29.96 17.40 22.76 24.63 21.59 1,042.24 -47.01%
DY 2.21 3.37 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.73 2.18 1.11 0.00 1.08 0.04 68.25%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 07/11/08 23/11/07 29/11/06 21/11/05 25/11/04 21/11/03 -
Price 0.43 0.24 0.57 0.23 0.15 0.17 0.10 -
P/RPS 1.34 1.00 3.11 1.88 1.26 1.37 0.04 79.44%
P/EPS 4.35 2.97 5.37 5.05 3.58 5.63 0.12 81.82%
EY 22.98 33.70 18.62 19.79 27.91 17.78 833.79 -45.00%
DY 2.21 3.79 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.65 2.04 1.28 0.00 1.31 0.05 62.11%

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