[RCECAP] YoY TTM Result on 30-Sep-2019 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
11-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 3.84%
YoY- 8.18%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 311,019 300,676 286,135 271,485 255,438 233,903 193,949 8.18%
PBT 179,229 181,932 153,564 138,803 122,426 109,870 76,874 15.14%
Tax -44,223 -46,183 -38,444 -38,644 -29,837 -24,108 -21,025 13.18%
NP 135,006 135,749 115,120 100,159 92,589 85,762 55,849 15.84%
-
NP to SH 135,006 135,749 115,120 100,159 92,589 85,762 55,849 15.84%
-
Tax Rate 24.67% 25.38% 25.03% 27.84% 24.37% 21.94% 27.35% -
Total Cost 176,013 164,927 171,015 171,326 162,849 148,141 138,100 4.12%
-
Net Worth 908,025 822,472 715,551 625,085 544,014 480,611 386,376 15.29%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 197,693 50,576 42,400 34,451 27,279 20,262 45,671 27.64%
Div Payout % 146.43% 37.26% 36.83% 34.40% 29.46% 23.63% 81.78% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 908,025 822,472 715,551 625,085 544,014 480,611 386,376 15.29%
NOSH 740,596 387,177 379,661 368,854 358,584 340,859 327,437 14.56%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 43.41% 45.15% 40.23% 36.89% 36.25% 36.67% 28.80% -
ROE 14.87% 16.50% 16.09% 16.02% 17.02% 17.84% 14.45% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 42.47 82.62 80.38 78.18 75.13 68.62 59.23 -5.39%
EPS 18.44 37.30 32.34 28.84 27.23 25.16 17.06 1.30%
DPS 27.00 14.00 11.91 10.00 8.00 5.94 13.95 11.62%
NAPS 1.24 2.26 2.01 1.80 1.60 1.41 1.18 0.82%
Adjusted Per Share Value based on latest NOSH - 368,854
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 41.97 40.57 38.61 36.63 34.47 31.56 26.17 8.18%
EPS 18.22 18.32 15.53 13.52 12.49 11.57 7.54 15.83%
DPS 26.68 6.82 5.72 4.65 3.68 2.73 6.16 27.65%
NAPS 1.2253 1.1098 0.9656 0.8435 0.7341 0.6485 0.5214 15.29%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.60 3.24 1.90 1.55 1.63 1.59 1.31 -
P/RPS 3.77 3.92 2.36 1.98 2.17 2.32 2.21 9.30%
P/EPS 8.68 8.69 5.88 5.37 5.99 6.32 7.68 2.06%
EY 11.52 11.51 17.02 18.61 16.71 15.82 13.02 -2.01%
DY 16.87 4.32 6.27 6.45 4.91 3.74 10.65 7.96%
P/NAPS 1.29 1.43 0.95 0.86 1.02 1.13 1.11 2.53%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 21/11/22 09/11/21 10/11/20 11/11/19 14/11/18 09/11/17 03/11/16 -
Price 1.77 3.79 1.94 1.57 1.54 1.59 1.23 -
P/RPS 4.17 4.59 2.41 2.01 2.05 2.32 2.08 12.28%
P/EPS 9.60 10.16 6.00 5.44 5.66 6.32 7.21 4.88%
EY 10.42 9.84 16.67 18.37 17.68 15.82 13.87 -4.65%
DY 15.25 3.69 6.14 6.37 5.19 3.74 11.34 5.05%
P/NAPS 1.43 1.68 0.97 0.87 0.96 1.13 1.04 5.44%

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