[RCECAP] YoY TTM Result on 31-Mar-2006 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 10.05%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 215,400 131,937 98,671 57,517 44,596 54,633 44,873 29.84%
PBT 92,336 66,761 73,760 23,512 18,912 29,125 371 150.59%
Tax -25,780 -16,171 -10,388 -1,197 -4,024 -7,204 -1,536 59.94%
NP 66,556 50,590 63,372 22,315 14,888 21,921 -1,165 -
-
NP to SH 66,556 50,590 63,372 19,791 14,888 21,921 -1,165 -
-
Tax Rate 27.92% 24.22% 14.08% 5.09% 21.28% 24.73% 414.02% -
Total Cost 148,844 81,347 35,299 35,202 29,708 32,712 46,038 21.57%
-
Net Worth 299,056 207,212 161,890 81,622 40,202 40,177 21,285 55.27%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 7,120 6,475 6,475 - - - - -
Div Payout % 10.70% 12.80% 10.22% - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 299,056 207,212 161,890 81,622 40,202 40,177 21,285 55.27%
NOSH 712,038 647,538 647,560 408,111 402,028 40,151 18,671 83.36%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 30.90% 38.34% 64.23% 38.80% 33.38% 40.12% -2.60% -
ROE 22.26% 24.41% 39.15% 24.25% 37.03% 54.56% -5.47% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 30.25 20.38 15.24 14.09 11.09 135.98 240.33 -29.18%
EPS 9.35 7.81 9.79 4.85 3.70 54.56 -6.24 -
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.32 0.25 0.20 0.10 1.00 1.14 -15.31%
Adjusted Per Share Value based on latest NOSH - 408,111
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 14.53 8.90 6.66 3.88 3.01 3.69 3.03 29.82%
EPS 4.49 3.41 4.28 1.34 1.00 1.48 -0.08 -
DPS 0.48 0.44 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.2018 0.1398 0.1092 0.0551 0.0271 0.0271 0.0144 55.20%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.25 0.35 0.46 0.15 0.15 0.17 0.06 -
P/RPS 0.83 1.72 3.02 1.06 1.35 0.13 0.02 85.96%
P/EPS 2.67 4.48 4.70 3.09 4.05 0.31 -0.96 -
EY 37.39 22.32 21.27 32.33 24.69 320.95 -103.99 -
DY 4.00 2.86 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.09 1.84 0.75 1.50 0.17 0.05 51.25%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 26/05/08 22/05/07 19/05/06 25/05/05 31/05/04 27/05/03 -
Price 0.35 0.41 0.57 0.24 0.14 1.76 0.07 -
P/RPS 1.16 2.01 3.74 1.70 1.26 1.29 0.03 83.78%
P/EPS 3.74 5.25 5.82 4.95 3.78 3.23 -1.12 -
EY 26.71 19.06 17.17 20.21 26.45 31.00 -89.14 -
DY 2.86 2.44 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.28 2.28 1.20 1.40 1.76 0.06 54.87%

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