[RCECAP] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 92.46%
YoY- 204.65%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 248,013 193,519 126,801 86,671 51,185 48,282 49,419 30.81%
PBT 104,536 86,614 68,267 60,450 19,371 21,950 21,641 29.98%
Tax -27,697 -25,944 -14,374 -4,971 446 -10,585 -3,257 42.82%
NP 76,839 60,670 53,893 55,479 19,817 11,365 18,384 26.89%
-
NP to SH 76,839 60,670 53,893 54,788 17,984 11,365 18,384 26.89%
-
Tax Rate 26.50% 29.95% 21.06% 8.22% -2.30% 48.22% 15.05% -
Total Cost 171,174 132,849 72,908 31,192 31,368 36,917 31,035 32.88%
-
Net Worth 390,992 277,113 194,314 147,968 0 35,877 40,164 46.07%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 7,120 6,475 6,475 - - - - -
Div Payout % 9.27% 10.67% 12.02% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 390,992 277,113 194,314 147,968 0 35,877 40,164 46.07%
NOSH 781,984 710,546 647,715 643,340 401,136 398,644 40,164 63.94%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 30.98% 31.35% 42.50% 64.01% 38.72% 23.54% 37.20% -
ROE 19.65% 21.89% 27.73% 37.03% 0.00% 31.68% 45.77% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 31.72 27.24 19.58 13.47 12.76 12.11 123.04 -20.20%
EPS 9.83 8.54 8.32 8.52 4.48 2.85 45.77 -22.59%
DPS 0.91 0.91 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.39 0.30 0.23 0.00 0.09 1.00 -10.90%
Adjusted Per Share Value based on latest NOSH - 643,340
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 16.73 13.06 8.55 5.85 3.45 3.26 3.33 30.83%
EPS 5.18 4.09 3.64 3.70 1.21 0.77 1.24 26.87%
DPS 0.48 0.44 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.2638 0.1869 0.1311 0.0998 0.00 0.0242 0.0271 46.07%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.44 0.24 0.56 0.27 0.15 0.17 0.09 -
P/RPS 1.39 0.88 2.86 2.00 1.18 1.40 0.07 64.48%
P/EPS 4.48 2.81 6.73 3.17 3.35 5.96 0.20 67.81%
EY 22.33 35.58 14.86 31.54 29.89 16.77 508.57 -40.57%
DY 2.07 3.80 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.62 1.87 1.17 0.00 1.89 0.09 46.18%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 25/02/09 27/02/08 28/02/07 24/02/06 24/02/05 24/02/04 -
Price 0.45 0.24 0.39 0.38 0.15 0.17 0.09 -
P/RPS 1.42 0.88 1.99 2.82 1.18 1.40 0.07 65.06%
P/EPS 4.58 2.81 4.69 4.46 3.35 5.96 0.20 68.43%
EY 21.84 35.58 21.33 22.41 29.89 16.77 508.57 -40.79%
DY 2.02 3.80 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.62 1.30 1.65 0.00 1.89 0.09 46.72%

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