[REXIT] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 8.24%
YoY- 10.59%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 21,440 20,952 19,749 19,570 19,764 17,752 17,218 15.72%
PBT 12,692 9,189 8,101 7,448 6,828 6,599 6,644 53.89%
Tax -800 -113 -281 -430 -344 7 -236 125.49%
NP 11,892 9,076 7,820 7,018 6,484 6,606 6,408 50.95%
-
NP to SH 10,832 9,223 7,792 7,018 6,484 6,606 6,408 41.85%
-
Tax Rate 6.30% 1.23% 3.47% 5.77% 5.04% -0.11% 3.55% -
Total Cost 9,548 11,876 11,929 12,552 13,280 11,146 10,810 -7.93%
-
Net Worth 32,193 30,301 30,260 28,451 26,388 20,466 16,826 54.05%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 15,149 4,734 6,304 - - 1,137 - -
Div Payout % 139.86% 51.33% 80.91% - - 17.21% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 32,193 30,301 30,260 28,451 26,388 20,466 16,826 54.05%
NOSH 189,370 189,383 189,126 189,675 188,488 113,700 105,164 47.95%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 55.47% 43.32% 39.60% 35.86% 32.81% 37.21% 37.22% -
ROE 33.65% 30.44% 25.75% 24.67% 24.57% 32.28% 38.08% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.32 11.06 10.44 10.32 10.49 15.61 16.37 -21.78%
EPS 5.72 4.87 4.12 3.70 3.44 5.81 6.09 -4.08%
DPS 8.00 2.50 3.33 0.00 0.00 1.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.14 0.18 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 188,800
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.32 11.07 10.43 10.34 10.44 9.38 9.09 15.73%
EPS 5.72 4.87 4.12 3.71 3.42 3.49 3.38 41.96%
DPS 8.00 2.50 3.33 0.00 0.00 0.60 0.00 -
NAPS 0.17 0.16 0.1598 0.1503 0.1394 0.1081 0.0889 54.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.50 2.63 2.58 1.79 1.71 2.22 0.60 -
P/RPS 22.08 23.77 24.71 17.35 16.31 14.22 3.66 231.03%
P/EPS 43.71 54.00 62.62 48.38 49.71 38.21 9.85 169.79%
EY 2.29 1.85 1.60 2.07 2.01 2.62 10.16 -62.93%
DY 3.20 0.95 1.29 0.00 0.00 0.45 0.00 -
P/NAPS 14.71 16.44 16.13 11.93 12.21 12.33 3.75 148.51%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 21/08/07 23/05/07 27/02/07 21/11/06 16/08/06 28/04/06 -
Price 2.10 2.55 2.46 2.50 1.73 1.93 1.42 -
P/RPS 18.55 23.05 23.56 24.23 16.50 12.36 8.67 65.96%
P/EPS 36.71 52.36 59.71 67.57 50.29 33.22 23.30 35.36%
EY 2.72 1.91 1.67 1.48 1.99 3.01 4.29 -26.17%
DY 3.81 0.98 1.36 0.00 0.00 0.52 0.00 -
P/NAPS 12.35 15.94 15.38 16.67 12.36 10.72 8.88 24.57%

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