[RCECAP] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 14.3%
YoY- 32.87%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 144,581 203,005 255,638 262,254 240,525 171,124 118,556 3.35%
PBT -24,709 91,666 139,652 135,095 105,661 73,769 82,502 -
Tax -11,787 -21,583 -30,161 -36,574 -31,511 -16,262 -13,785 -2.57%
NP -36,496 70,083 109,491 98,521 74,150 57,507 68,717 -
-
NP to SH -36,496 70,083 109,491 98,521 74,150 57,507 68,717 -
-
Tax Rate - 23.55% 21.60% 27.07% 29.82% 22.04% 16.71% -
Total Cost 181,077 132,922 146,147 163,733 166,375 113,617 49,839 23.96%
-
Net Worth 619,444 821,863 492,315 399,282 352,761 263,055 181,300 22.70%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 17,604 11,709 11,747 13,692 7,120 6,475 6,475 18.12%
Div Payout % 0.00% 16.71% 10.73% 13.90% 9.60% 11.26% 9.42% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 619,444 821,863 492,315 399,282 352,761 263,055 181,300 22.70%
NOSH 1,168,764 1,174,090 781,453 782,907 750,555 710,960 647,500 10.33%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -25.24% 34.52% 42.83% 37.57% 30.83% 33.61% 57.96% -
ROE -5.89% 8.53% 22.24% 24.67% 21.02% 21.86% 37.90% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 12.37 17.29 32.71 33.50 32.05 24.07 18.31 -6.32%
EPS -3.12 5.97 14.01 12.58 9.88 8.09 10.61 -
DPS 1.50 1.00 1.50 1.75 0.95 0.91 1.00 6.98%
NAPS 0.53 0.70 0.63 0.51 0.47 0.37 0.28 11.21%
Adjusted Per Share Value based on latest NOSH - 782,907
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.75 13.70 17.25 17.69 16.23 11.55 8.00 3.34%
EPS -2.46 4.73 7.39 6.65 5.00 3.88 4.64 -
DPS 1.19 0.79 0.79 0.92 0.48 0.44 0.44 18.01%
NAPS 0.4179 0.5545 0.3322 0.2694 0.238 0.1775 0.1223 22.70%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.265 0.30 0.29 0.41 0.43 0.27 0.61 -
P/RPS 2.14 1.74 0.89 1.22 1.34 1.12 3.33 -7.09%
P/EPS -8.49 5.03 2.07 3.26 4.35 3.34 5.75 -
EY -11.78 19.90 48.31 30.69 22.98 29.96 17.40 -
DY 5.66 3.32 5.17 4.27 2.21 3.37 1.64 22.90%
P/NAPS 0.50 0.43 0.46 0.80 0.91 0.73 2.18 -21.74%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 15/11/13 06/11/12 25/11/11 19/11/10 05/11/09 07/11/08 23/11/07 -
Price 0.275 0.31 0.31 0.42 0.43 0.24 0.57 -
P/RPS 2.22 1.79 0.95 1.25 1.34 1.00 3.11 -5.45%
P/EPS -8.81 5.19 2.21 3.34 4.35 2.97 5.37 -
EY -11.35 19.26 45.20 29.96 22.98 33.70 18.62 -
DY 5.45 3.22 4.84 4.17 2.21 3.79 1.75 20.82%
P/NAPS 0.52 0.44 0.49 0.82 0.91 0.65 2.04 -20.35%

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