Highlights

[REX] YoY Quarter Result on 2018-09-30 [#1]

Stock [REX]: REX INDUSTRY BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     85.28%    YoY -     -808.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
Revenue 32,807 35,613 32,368 41,613 41,621 33,523 36,679 -2.01%
  YoY % -7.88% 10.03% -22.22% -0.02% 24.16% -8.60% -
  Horiz. % 89.44% 97.09% 88.25% 113.45% 113.47% 91.40% 100.00%
PBT -1,863 295 1,501 2,221 1,073 1,282 1,233 -
  YoY % -731.53% -80.35% -32.42% 106.99% -16.30% 3.97% -
  Horiz. % -151.09% 23.93% 121.74% 180.13% 87.02% 103.97% 100.00%
Tax 6 -33 544 -639 -388 -336 -82 -
  YoY % 118.18% -106.07% 185.13% -64.69% -15.48% -309.76% -
  Horiz. % -7.32% 40.24% -663.41% 779.27% 473.17% 409.76% 100.00%
NP -1,857 262 2,045 1,582 685 946 1,151 -
  YoY % -808.78% -87.19% 29.27% 130.95% -27.59% -17.81% -
  Horiz. % -161.34% 22.76% 177.67% 137.45% 59.51% 82.19% 100.00%
NP to SH -1,857 262 2,045 1,582 685 946 1,151 -
  YoY % -808.78% -87.19% 29.27% 130.95% -27.59% -17.81% -
  Horiz. % -161.34% 22.76% 177.67% 137.45% 59.51% 82.19% 100.00%
Tax Rate - % 11.19 % -36.24 % 28.77 % 36.16 % 26.21 % 6.65 % -
  YoY % 0.00% 130.88% -225.96% -20.44% 37.96% 294.14% -
  Horiz. % 0.00% 168.27% -544.96% 432.63% 543.76% 394.14% 100.00%
Total Cost 34,664 35,351 30,323 40,031 40,936 32,577 35,528 -0.45%
  YoY % -1.94% 16.58% -24.25% -2.21% 25.66% -8.31% -
  Horiz. % 97.57% 99.50% 85.35% 112.67% 115.22% 91.69% 100.00%
Net Worth 115,914 135,028 132,562 140,964 126,331 120,908 116,784 -0.14%
  YoY % -14.16% 1.86% -5.96% 11.58% 4.49% 3.53% -
  Horiz. % 99.25% 115.62% 113.51% 120.70% 108.18% 103.53% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 115,914 135,028 132,562 140,964 126,331 120,908 116,784 -0.14%
  YoY % -14.16% 1.86% -5.96% 11.58% 4.49% 3.53% -
  Horiz. % 99.25% 115.62% 113.51% 120.70% 108.18% 103.53% 100.00%
NOSH 246,626 61,657 61,657 61,556 56,147 55,976 56,146 30.85%
  YoY % 300.00% 0.00% 0.16% 9.63% 0.31% -0.30% -
  Horiz. % 439.26% 109.81% 109.81% 109.64% 100.00% 99.70% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -5.66 % 0.74 % 6.32 % 3.80 % 1.65 % 2.82 % 3.14 % -
  YoY % -864.86% -88.29% 66.32% 130.30% -41.49% -10.19% -
  Horiz. % -180.25% 23.57% 201.27% 121.02% 52.55% 89.81% 100.00%
ROE -1.60 % 0.19 % 1.54 % 1.12 % 0.54 % 0.78 % 0.99 % -
  YoY % -942.11% -87.66% 37.50% 107.41% -30.77% -21.21% -
  Horiz. % -161.62% 19.19% 155.56% 113.13% 54.55% 78.79% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
RPS 13.30 57.76 52.50 67.60 74.13 59.89 65.33 -25.11%
  YoY % -76.97% 10.02% -22.34% -8.81% 23.78% -8.33% -
  Horiz. % 20.36% 88.41% 80.36% 103.47% 113.47% 91.67% 100.00%
EPS -0.75 0.42 3.32 2.57 1.22 1.69 2.05 -
  YoY % -278.57% -87.35% 29.18% 110.66% -27.81% -17.56% -
  Horiz. % -36.59% 20.49% 161.95% 125.37% 59.51% 82.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4700 2.1900 2.1500 2.2900 2.2500 2.1600 2.0800 -23.68%
  YoY % -78.54% 1.86% -6.11% 1.78% 4.17% 3.85% -
  Horiz. % 22.60% 105.29% 103.37% 110.10% 108.17% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 247,346
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
RPS 13.30 14.44 13.12 16.87 16.88 13.59 14.87 -2.01%
  YoY % -7.89% 10.06% -22.23% -0.06% 24.21% -8.61% -
  Horiz. % 89.44% 97.11% 88.23% 113.45% 113.52% 91.39% 100.00%
EPS -0.75 0.11 0.83 0.64 0.28 0.38 0.47 -
  YoY % -781.82% -86.75% 29.69% 128.57% -26.32% -19.15% -
  Horiz. % -159.57% 23.40% 176.60% 136.17% 59.57% 80.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4700 0.5475 0.5375 0.5716 0.5122 0.4903 0.4735 -0.13%
  YoY % -14.16% 1.86% -5.97% 11.60% 4.47% 3.55% -
  Horiz. % 99.26% 115.63% 113.52% 120.72% 108.17% 103.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/15 31/03/14 29/03/13 -
Price 0.4100 2.3500 1.5000 1.5000 1.5800 0.8800 0.6500 -
P/RPS 3.08 4.07 2.86 0.00 2.13 1.47 0.99 22.90%
  YoY % -24.32% 42.31% 0.00% 0.00% 44.90% 48.48% -
  Horiz. % 311.11% 411.11% 288.89% 0.00% 215.15% 148.48% 100.00%
P/EPS -54.45 553.03 45.23 0.00 129.51 52.07 31.71 -
  YoY % -109.85% 1,122.71% 0.00% 0.00% 148.72% 64.21% -
  Horiz. % -171.71% 1,744.02% 142.64% 0.00% 408.42% 164.21% 100.00%
EY -1.84 0.18 2.21 0.00 0.77 1.92 3.15 -
  YoY % -1,122.22% -91.86% 0.00% 0.00% -59.90% -39.05% -
  Horiz. % -58.41% 5.71% 70.16% 0.00% 24.44% 60.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.87 1.07 0.70 0.75 0.70 0.41 0.31 20.62%
  YoY % -18.69% 52.86% -6.67% 7.14% 70.73% 32.26% -
  Horiz. % 280.65% 345.16% 225.81% 241.94% 225.81% 132.26% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
Date 30/11/18 30/11/17 22/11/16 19/11/15 15/05/15 28/05/14 30/05/13 -
Price 0.4100 0.5400 1.5200 1.6000 1.6600 0.8800 0.6900 -
P/RPS 3.08 0.93 2.90 0.00 2.24 1.47 1.06 21.38%
  YoY % 231.18% -67.93% 0.00% 0.00% 52.38% 38.68% -
  Horiz. % 290.57% 87.74% 273.58% 0.00% 211.32% 138.68% 100.00%
P/EPS -54.45 127.08 45.83 0.00 136.07 52.07 33.66 -
  YoY % -142.85% 177.29% 0.00% 0.00% 161.32% 54.69% -
  Horiz. % -161.76% 377.54% 136.16% 0.00% 404.25% 154.69% 100.00%
EY -1.84 0.79 2.18 0.00 0.73 1.92 2.97 -
  YoY % -332.91% -63.76% 0.00% 0.00% -61.98% -35.35% -
  Horiz. % -61.95% 26.60% 73.40% 0.00% 24.58% 64.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.87 0.25 0.71 0.80 0.74 0.41 0.33 19.26%
  YoY % 248.00% -64.79% -11.25% 8.11% 80.49% 24.24% -
  Horiz. % 263.64% 75.76% 215.15% 242.42% 224.24% 124.24% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers