[REXIT] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 11.03%
YoY- 21.6%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 24,800 21,440 20,952 19,749 19,570 19,764 17,752 24.89%
PBT 11,062 12,692 9,189 8,101 7,448 6,828 6,599 40.98%
Tax -410 -800 -113 -281 -430 -344 7 -
NP 10,652 11,892 9,076 7,820 7,018 6,484 6,606 37.38%
-
NP to SH 10,072 10,832 9,223 7,792 7,018 6,484 6,606 32.36%
-
Tax Rate 3.71% 6.30% 1.23% 3.47% 5.77% 5.04% -0.11% -
Total Cost 14,148 9,548 11,876 11,929 12,552 13,280 11,146 17.18%
-
Net Worth 30,291 32,193 30,301 30,260 28,451 26,388 20,466 29.78%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,572 15,149 4,734 6,304 - - 1,137 252.74%
Div Payout % 75.19% 139.86% 51.33% 80.91% - - 17.21% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 30,291 32,193 30,301 30,260 28,451 26,388 20,466 29.78%
NOSH 189,323 189,370 189,383 189,126 189,675 188,488 113,700 40.35%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 42.95% 55.47% 43.32% 39.60% 35.86% 32.81% 37.21% -
ROE 33.25% 33.65% 30.44% 25.75% 24.67% 24.57% 32.28% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.10 11.32 11.06 10.44 10.32 10.49 15.61 -11.00%
EPS 5.32 5.72 4.87 4.12 3.70 3.44 5.81 -5.68%
DPS 4.00 8.00 2.50 3.33 0.00 0.00 1.00 151.34%
NAPS 0.16 0.17 0.16 0.16 0.15 0.14 0.18 -7.53%
Adjusted Per Share Value based on latest NOSH - 189,999
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.10 11.32 11.07 10.43 10.34 10.44 9.38 24.86%
EPS 5.32 5.72 4.87 4.12 3.71 3.42 3.49 32.35%
DPS 4.00 8.00 2.50 3.33 0.00 0.00 0.60 252.99%
NAPS 0.16 0.17 0.16 0.1598 0.1503 0.1394 0.1081 29.78%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.52 2.50 2.63 2.58 1.79 1.71 2.22 -
P/RPS 19.24 22.08 23.77 24.71 17.35 16.31 14.22 22.26%
P/EPS 47.37 43.71 54.00 62.62 48.38 49.71 38.21 15.35%
EY 2.11 2.29 1.85 1.60 2.07 2.01 2.62 -13.40%
DY 1.59 3.20 0.95 1.29 0.00 0.00 0.45 131.45%
P/NAPS 15.75 14.71 16.44 16.13 11.93 12.21 12.33 17.67%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 27/11/07 21/08/07 23/05/07 27/02/07 21/11/06 16/08/06 -
Price 2.30 2.10 2.55 2.46 2.50 1.73 1.93 -
P/RPS 17.56 18.55 23.05 23.56 24.23 16.50 12.36 26.29%
P/EPS 43.23 36.71 52.36 59.71 67.57 50.29 33.22 19.13%
EY 2.31 2.72 1.91 1.67 1.48 1.99 3.01 -16.13%
DY 1.74 3.81 0.98 1.36 0.00 0.00 0.52 123.22%
P/NAPS 14.38 12.35 15.94 15.38 16.67 12.36 10.72 21.56%

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