[REXIT] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 1.03%
YoY- 4.82%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 21,306 20,936 20,576 19,865 19,512 19,316 18,844 8.50%
PBT 10,130 9,900 9,837 9,373 9,438 8,784 8,839 9.48%
Tax -2,574 -2,400 -2,287 -2,274 -2,412 -2,136 -1,982 18.97%
NP 7,556 7,500 7,550 7,098 7,026 6,648 6,857 6.66%
-
NP to SH 7,556 7,500 7,550 7,098 7,026 6,648 6,857 6.66%
-
Tax Rate 25.41% 24.24% 23.25% 24.26% 25.56% 24.32% 22.42% -
Total Cost 13,750 13,436 13,026 12,766 12,486 12,668 11,987 9.55%
-
Net Worth 30,354 33,946 32,197 30,376 33,978 32,225 30,515 -0.35%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 10,713 21,439 5,366 7,147 10,730 21,483 3,590 106.86%
Div Payout % 141.79% 285.86% 71.08% 100.69% 152.72% 323.16% 52.36% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 30,354 33,946 32,197 30,376 33,978 32,225 30,515 -0.35%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 179,502 3.60%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 35.46% 35.82% 36.69% 35.73% 36.01% 34.42% 36.39% -
ROE 24.89% 22.09% 23.45% 23.37% 20.68% 20.63% 22.47% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.93 11.72 11.50 11.12 10.91 10.79 10.50 8.85%
EPS 4.24 4.20 4.22 3.97 3.92 3.72 3.82 7.18%
DPS 6.00 12.00 3.00 4.00 6.00 12.00 2.00 107.59%
NAPS 0.17 0.19 0.18 0.17 0.19 0.18 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 189,333
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.25 11.06 10.87 10.49 10.31 10.20 9.95 8.50%
EPS 3.99 3.96 3.99 3.75 3.71 3.51 3.62 6.68%
DPS 5.66 11.32 2.83 3.78 5.67 11.35 1.90 106.62%
NAPS 0.1603 0.1793 0.1701 0.1604 0.1795 0.1702 0.1612 -0.37%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.73 0.81 0.865 0.68 0.575 0.61 0.52 -
P/RPS 6.12 6.91 7.52 6.12 5.27 5.65 4.95 15.14%
P/EPS 17.25 19.30 20.49 17.12 14.64 16.43 13.61 17.06%
EY 5.80 5.18 4.88 5.84 6.83 6.09 7.35 -14.56%
DY 8.22 14.81 3.47 5.88 10.43 19.67 3.85 65.57%
P/NAPS 4.29 4.26 4.81 4.00 3.03 3.39 3.06 25.18%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 27/11/17 25/08/17 31/05/17 20/02/17 25/11/16 24/08/16 -
Price 0.765 0.84 0.885 0.825 0.725 0.595 0.52 -
P/RPS 6.41 7.17 7.69 7.42 6.64 5.51 4.95 18.74%
P/EPS 18.08 20.01 20.97 20.77 18.45 16.02 13.61 20.78%
EY 5.53 5.00 4.77 4.82 5.42 6.24 7.35 -17.23%
DY 7.84 14.29 3.39 4.85 8.28 20.17 3.85 60.45%
P/NAPS 4.50 4.42 4.92 4.85 3.82 3.31 3.06 29.22%

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