[RCECAP] YoY TTM Result on 31-Dec-2011 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
14-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -7.31%
YoY- -8.09%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 126,253 133,752 182,400 239,569 276,276 248,013 193,519 -6.86%
PBT 48,350 -26,535 79,314 127,896 147,452 104,536 86,614 -9.25%
Tax -8,289 -4,492 -24,604 -26,409 -37,030 -27,697 -25,944 -17.31%
NP 40,061 -31,027 54,710 101,487 110,422 76,839 60,670 -6.68%
-
NP to SH 30,672 -40,416 54,710 101,487 110,422 76,839 60,670 -10.74%
-
Tax Rate 17.14% - 31.02% 20.65% 25.11% 26.50% 29.95% -
Total Cost 86,192 164,779 127,690 138,082 165,854 171,174 132,849 -6.95%
-
Net Worth 579,814 629,961 681,717 515,841 430,286 390,992 277,113 13.08%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 17,465 17,604 11,709 11,747 13,692 7,120 6,475 17.97%
Div Payout % 56.94% 0.00% 21.40% 11.58% 12.40% 9.27% 10.67% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 579,814 629,961 681,717 515,841 430,286 390,992 277,113 13.08%
NOSH 1,159,629 1,166,595 1,175,374 781,577 782,338 781,984 710,546 8.50%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 31.73% -23.20% 29.99% 42.36% 39.97% 30.98% 31.35% -
ROE 5.29% -6.42% 8.03% 19.67% 25.66% 19.65% 21.89% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 10.89 11.47 15.52 30.65 35.31 31.72 27.24 -14.16%
EPS 2.64 -3.46 4.65 12.98 14.11 9.83 8.54 -17.76%
DPS 1.51 1.50 1.00 1.50 1.75 0.91 0.91 8.80%
NAPS 0.50 0.54 0.58 0.66 0.55 0.50 0.39 4.22%
Adjusted Per Share Value based on latest NOSH - 781,577
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 8.52 9.02 12.30 16.16 18.64 16.73 13.06 -6.86%
EPS 2.07 -2.73 3.69 6.85 7.45 5.18 4.09 -10.72%
DPS 1.18 1.19 0.79 0.79 0.92 0.48 0.44 17.86%
NAPS 0.3912 0.425 0.4599 0.348 0.2903 0.2638 0.1869 13.09%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.305 0.27 0.28 0.32 0.36 0.44 0.24 -
P/RPS 2.80 2.35 1.80 1.04 1.02 1.39 0.88 21.26%
P/EPS 11.53 -7.79 6.02 2.46 2.55 4.48 2.81 26.51%
EY 8.67 -12.83 16.62 40.58 39.21 22.33 35.58 -20.95%
DY 4.94 5.56 3.56 4.69 4.86 2.07 3.80 4.46%
P/NAPS 0.61 0.50 0.48 0.48 0.65 0.88 0.62 -0.27%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 09/02/15 20/02/14 21/02/13 14/02/12 21/02/11 10/02/10 25/02/09 -
Price 0.31 0.28 0.245 0.34 0.35 0.45 0.24 -
P/RPS 2.85 2.44 1.58 1.11 0.99 1.42 0.88 21.62%
P/EPS 11.72 -8.08 5.26 2.62 2.48 4.58 2.81 26.85%
EY 8.53 -12.37 19.00 38.19 40.33 21.84 35.58 -21.17%
DY 4.86 5.36 4.07 4.41 5.00 2.02 3.80 4.18%
P/NAPS 0.62 0.52 0.42 0.52 0.64 0.90 0.62 0.00%

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