[RCECAP] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 3.63%
YoY- 26.65%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 182,400 239,569 276,276 248,013 193,519 126,801 86,671 13.19%
PBT 79,314 127,896 147,452 104,536 86,614 68,267 60,450 4.62%
Tax -24,604 -26,409 -37,030 -27,697 -25,944 -14,374 -4,971 30.51%
NP 54,710 101,487 110,422 76,839 60,670 53,893 55,479 -0.23%
-
NP to SH 54,710 101,487 110,422 76,839 60,670 53,893 54,788 -0.02%
-
Tax Rate 31.02% 20.65% 25.11% 26.50% 29.95% 21.06% 8.22% -
Total Cost 127,690 138,082 165,854 171,174 132,849 72,908 31,192 26.45%
-
Net Worth 681,717 515,841 430,286 390,992 277,113 194,314 147,968 28.96%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 11,709 11,747 13,692 7,120 6,475 6,475 - -
Div Payout % 21.40% 11.58% 12.40% 9.27% 10.67% 12.02% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 681,717 515,841 430,286 390,992 277,113 194,314 147,968 28.96%
NOSH 1,175,374 781,577 782,338 781,984 710,546 647,715 643,340 10.55%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 29.99% 42.36% 39.97% 30.98% 31.35% 42.50% 64.01% -
ROE 8.03% 19.67% 25.66% 19.65% 21.89% 27.73% 37.03% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.52 30.65 35.31 31.72 27.24 19.58 13.47 2.38%
EPS 4.65 12.98 14.11 9.83 8.54 8.32 8.52 -9.59%
DPS 1.00 1.50 1.75 0.91 0.91 1.00 0.00 -
NAPS 0.58 0.66 0.55 0.50 0.39 0.30 0.23 16.65%
Adjusted Per Share Value based on latest NOSH - 781,984
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.31 16.16 18.64 16.73 13.06 8.56 5.85 13.18%
EPS 3.69 6.85 7.45 5.18 4.09 3.64 3.70 -0.04%
DPS 0.79 0.79 0.92 0.48 0.44 0.44 0.00 -
NAPS 0.46 0.348 0.2903 0.2638 0.187 0.1311 0.0998 28.97%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.32 0.36 0.44 0.24 0.56 0.27 -
P/RPS 1.80 1.04 1.02 1.39 0.88 2.86 2.00 -1.73%
P/EPS 6.02 2.46 2.55 4.48 2.81 6.73 3.17 11.27%
EY 16.62 40.58 39.21 22.33 35.58 14.86 31.54 -10.11%
DY 3.56 4.69 4.86 2.07 3.80 1.79 0.00 -
P/NAPS 0.48 0.48 0.65 0.88 0.62 1.87 1.17 -13.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 14/02/12 21/02/11 10/02/10 25/02/09 27/02/08 28/02/07 -
Price 0.245 0.34 0.35 0.45 0.24 0.39 0.38 -
P/RPS 1.58 1.11 0.99 1.42 0.88 1.99 2.82 -9.19%
P/EPS 5.26 2.62 2.48 4.58 2.81 4.69 4.46 2.78%
EY 19.00 38.19 40.33 21.84 35.58 21.33 22.41 -2.71%
DY 4.07 4.41 5.00 2.02 3.80 2.56 0.00 -
P/NAPS 0.42 0.52 0.64 0.90 0.62 1.30 1.65 -20.37%

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