[RCECAP] YoY TTM Result on 31-Mar-2007 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 15.67%
YoY- 220.21%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 255,611 215,400 131,937 98,671 57,517 44,596 54,633 29.31%
PBT 109,989 92,336 66,761 73,760 23,512 18,912 29,125 24.77%
Tax -28,895 -25,780 -16,171 -10,388 -1,197 -4,024 -7,204 26.03%
NP 81,094 66,556 50,590 63,372 22,315 14,888 21,921 24.34%
-
NP to SH 81,094 66,556 50,590 63,372 19,791 14,888 21,921 24.34%
-
Tax Rate 26.27% 27.92% 24.22% 14.08% 5.09% 21.28% 24.73% -
Total Cost 174,517 148,844 81,347 35,299 35,202 29,708 32,712 32.17%
-
Net Worth 422,498 299,056 207,212 161,890 81,622 40,202 40,177 47.98%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 13,692 7,120 6,475 6,475 - - - -
Div Payout % 16.88% 10.70% 12.80% 10.22% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 422,498 299,056 207,212 161,890 81,622 40,202 40,177 47.98%
NOSH 782,405 712,038 647,538 647,560 408,111 402,028 40,151 64.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 31.73% 30.90% 38.34% 64.23% 38.80% 33.38% 40.12% -
ROE 19.19% 22.26% 24.41% 39.15% 24.25% 37.03% 54.56% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 32.67 30.25 20.38 15.24 14.09 11.09 135.98 -21.14%
EPS 10.36 9.35 7.81 9.79 4.85 3.70 54.56 -24.17%
DPS 1.75 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.54 0.42 0.32 0.25 0.20 0.10 1.00 -9.75%
Adjusted Per Share Value based on latest NOSH - 647,560
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 17.25 14.53 8.90 6.66 3.88 3.01 3.69 29.29%
EPS 5.47 4.49 3.41 4.28 1.34 1.00 1.48 24.33%
DPS 0.92 0.48 0.44 0.44 0.00 0.00 0.00 -
NAPS 0.2851 0.2018 0.1398 0.1092 0.0551 0.0271 0.0271 47.99%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.44 0.25 0.35 0.46 0.15 0.15 0.17 -
P/RPS 1.35 0.83 1.72 3.02 1.06 1.35 0.13 47.67%
P/EPS 4.25 2.67 4.48 4.70 3.09 4.05 0.31 54.67%
EY 23.56 37.39 22.32 21.27 32.33 24.69 320.95 -35.27%
DY 3.98 4.00 2.86 2.17 0.00 0.00 0.00 -
P/NAPS 0.81 0.60 1.09 1.84 0.75 1.50 0.17 29.70%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 26/05/08 22/05/07 19/05/06 25/05/05 31/05/04 -
Price 0.38 0.35 0.41 0.57 0.24 0.14 1.76 -
P/RPS 1.16 1.16 2.01 3.74 1.70 1.26 1.29 -1.75%
P/EPS 3.67 3.74 5.25 5.82 4.95 3.78 3.23 2.15%
EY 27.28 26.71 19.06 17.17 20.21 26.45 31.00 -2.10%
DY 4.61 2.86 2.44 1.75 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 1.28 2.28 1.20 1.40 1.76 -14.23%

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