[REXIT] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 5.08%
YoY- -30.06%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 16,058 15,276 19,435 18,849 20,090 17,332 23,962 -23.36%
PBT 5,386 4,788 7,231 6,924 7,294 6,324 9,861 -33.10%
Tax -22 -16 -139 -40 -18 -16 -242 -79.69%
NP 5,364 4,772 7,092 6,884 7,276 6,308 9,619 -32.17%
-
NP to SH 6,516 5,960 7,179 6,813 6,484 6,904 9,548 -22.43%
-
Tax Rate 0.41% 0.33% 1.92% 0.58% 0.25% 0.25% 2.45% -
Total Cost 10,694 10,504 12,343 11,965 12,814 11,024 14,343 -17.73%
-
Net Worth 35,575 33,949 32,161 37,851 36,022 34,140 32,174 6.90%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,489 - 6,621 8,832 7,583 - 6,624 8.50%
Div Payout % 114.94% - 92.23% 129.63% 116.96% - 69.38% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 35,575 33,949 32,161 37,851 36,022 34,140 32,174 6.90%
NOSH 187,241 188,607 189,182 189,259 189,590 189,670 189,260 -0.71%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 33.40% 31.24% 36.49% 36.52% 36.22% 36.40% 40.14% -
ROE 18.32% 17.56% 22.32% 18.00% 18.00% 20.22% 29.68% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.58 8.10 10.27 9.96 10.60 9.14 12.66 -22.78%
EPS 3.48 3.16 3.79 3.60 3.42 3.64 5.04 -21.82%
DPS 4.00 0.00 3.50 4.67 4.00 0.00 3.50 9.28%
NAPS 0.19 0.18 0.17 0.20 0.19 0.18 0.17 7.67%
Adjusted Per Share Value based on latest NOSH - 188,686
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.48 8.07 10.26 9.96 10.61 9.15 12.66 -23.38%
EPS 3.44 3.15 3.79 3.60 3.42 3.65 5.04 -22.42%
DPS 3.96 0.00 3.50 4.66 4.01 0.00 3.50 8.55%
NAPS 0.1879 0.1793 0.1699 0.1999 0.1903 0.1803 0.1699 6.92%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.62 0.63 0.54 0.50 0.75 0.80 1.56 -
P/RPS 7.23 7.78 5.26 5.02 7.08 8.75 12.32 -29.83%
P/EPS 17.82 19.94 14.23 13.89 21.93 21.98 30.92 -30.67%
EY 5.61 5.02 7.03 7.20 4.56 4.55 3.23 44.34%
DY 6.45 0.00 6.48 9.33 5.33 0.00 2.24 102.00%
P/NAPS 3.26 3.50 3.18 2.50 3.95 4.44 9.18 -49.75%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 21/01/10 24/11/09 26/08/09 21/05/09 26/02/09 30/10/08 19/08/08 -
Price 0.60 0.59 0.62 0.78 0.54 0.90 1.05 -
P/RPS 7.00 7.28 6.04 7.83 5.10 9.85 8.29 -10.63%
P/EPS 17.24 18.67 16.34 21.67 15.79 24.73 20.81 -11.76%
EY 5.80 5.36 6.12 4.62 6.33 4.04 4.80 13.40%
DY 6.67 0.00 5.65 5.98 7.41 0.00 3.33 58.69%
P/NAPS 3.16 3.28 3.65 3.90 2.84 5.00 6.18 -35.97%

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