[RCECAP] YoY TTM Result on 31-Mar-2008 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -6.13%
YoY- -20.17%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 269,586 255,611 215,400 131,937 98,671 57,517 44,596 34.95%
PBT 140,099 109,989 92,336 66,761 73,760 23,512 18,912 39.59%
Tax -35,842 -28,895 -25,780 -16,171 -10,388 -1,197 -4,024 43.95%
NP 104,257 81,094 66,556 50,590 63,372 22,315 14,888 38.29%
-
NP to SH 104,257 81,094 66,556 50,590 63,372 19,791 14,888 38.29%
-
Tax Rate 25.58% 26.27% 27.92% 24.22% 14.08% 5.09% 21.28% -
Total Cost 165,329 174,517 148,844 81,347 35,299 35,202 29,708 33.10%
-
Net Worth 446,401 422,498 299,056 207,212 161,890 81,622 40,202 49.33%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 11,747 13,692 7,120 6,475 6,475 - - -
Div Payout % 11.27% 16.88% 10.70% 12.80% 10.22% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 446,401 422,498 299,056 207,212 161,890 81,622 40,202 49.33%
NOSH 783,160 782,405 712,038 647,538 647,560 408,111 402,028 11.74%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 38.67% 31.73% 30.90% 38.34% 64.23% 38.80% 33.38% -
ROE 23.35% 19.19% 22.26% 24.41% 39.15% 24.25% 37.03% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 34.42 32.67 30.25 20.38 15.24 14.09 11.09 20.76%
EPS 13.31 10.36 9.35 7.81 9.79 4.85 3.70 23.77%
DPS 1.50 1.75 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.57 0.54 0.42 0.32 0.25 0.20 0.10 33.63%
Adjusted Per Share Value based on latest NOSH - 647,538
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 18.19 17.24 14.53 8.90 6.66 3.88 3.01 34.94%
EPS 7.03 5.47 4.49 3.41 4.28 1.34 1.00 38.38%
DPS 0.79 0.92 0.48 0.44 0.44 0.00 0.00 -
NAPS 0.3011 0.285 0.2017 0.1398 0.1092 0.0551 0.0271 49.35%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.36 0.44 0.25 0.35 0.46 0.15 0.15 -
P/RPS 1.05 1.35 0.83 1.72 3.02 1.06 1.35 -4.10%
P/EPS 2.70 4.25 2.67 4.48 4.70 3.09 4.05 -6.53%
EY 36.98 23.56 37.39 22.32 21.27 32.33 24.69 6.96%
DY 4.17 3.98 4.00 2.86 2.17 0.00 0.00 -
P/NAPS 0.63 0.81 0.60 1.09 1.84 0.75 1.50 -13.45%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 26/05/10 27/05/09 26/05/08 22/05/07 19/05/06 25/05/05 -
Price 0.34 0.38 0.35 0.41 0.57 0.24 0.14 -
P/RPS 0.99 1.16 1.16 2.01 3.74 1.70 1.26 -3.93%
P/EPS 2.55 3.67 3.74 5.25 5.82 4.95 3.78 -6.34%
EY 39.15 27.28 26.71 19.06 17.17 20.21 26.45 6.75%
DY 4.41 4.61 2.86 2.44 1.75 0.00 0.00 -
P/NAPS 0.60 0.70 0.83 1.28 2.28 1.20 1.40 -13.16%

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