[REXIT] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -1.13%
YoY- 5.24%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 20,808 20,980 21,173 21,081 21,306 20,936 20,576 0.74%
PBT 10,010 9,948 10,268 9,974 10,130 9,900 9,837 1.16%
Tax -2,962 -2,772 -2,411 -2,504 -2,574 -2,400 -2,287 18.76%
NP 7,048 7,176 7,857 7,470 7,556 7,500 7,550 -4.47%
-
NP to SH 7,048 7,176 7,857 7,470 7,556 7,500 7,550 -4.47%
-
Tax Rate 29.59% 27.86% 23.48% 25.11% 25.41% 24.24% 23.25% -
Total Cost 13,760 13,804 13,316 13,610 13,750 13,436 13,026 3.71%
-
Net Worth 32,747 35,695 33,911 32,131 30,354 33,946 32,197 1.13%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 10,915 21,417 5,354 7,140 10,713 21,439 5,366 60.33%
Div Payout % 154.88% 298.46% 68.15% 95.58% 141.79% 285.86% 71.08% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 32,747 35,695 33,911 32,131 30,354 33,946 32,197 1.13%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 33.87% 34.20% 37.11% 35.44% 35.46% 35.82% 36.69% -
ROE 21.52% 20.10% 23.17% 23.25% 24.89% 22.09% 23.45% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.44 11.75 11.86 11.81 11.93 11.72 11.50 -0.34%
EPS 3.88 4.04 4.40 4.19 4.24 4.20 4.22 -5.43%
DPS 6.00 12.00 3.00 4.00 6.00 12.00 3.00 58.53%
NAPS 0.18 0.20 0.19 0.18 0.17 0.19 0.18 0.00%
Adjusted Per Share Value based on latest NOSH - 189,333
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.99 11.08 11.18 11.13 11.25 11.06 10.87 0.73%
EPS 3.72 3.79 4.15 3.95 3.99 3.96 3.99 -4.55%
DPS 5.77 11.31 2.83 3.77 5.66 11.32 2.83 60.58%
NAPS 0.173 0.1885 0.1791 0.1697 0.1603 0.1793 0.1701 1.13%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.53 0.64 0.645 0.69 0.73 0.81 0.865 -
P/RPS 4.63 5.44 5.44 5.84 6.12 6.91 7.52 -27.56%
P/EPS 13.68 15.92 14.65 16.49 17.25 19.30 20.49 -23.55%
EY 7.31 6.28 6.83 6.07 5.80 5.18 4.88 30.82%
DY 11.32 18.75 4.65 5.80 8.22 14.81 3.47 119.48%
P/NAPS 2.94 3.20 3.39 3.83 4.29 4.26 4.81 -27.91%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 26/11/18 28/08/18 15/05/18 23/02/18 27/11/17 25/08/17 -
Price 0.60 0.66 0.685 0.695 0.765 0.84 0.885 -
P/RPS 5.25 5.61 5.77 5.89 6.41 7.17 7.69 -22.41%
P/EPS 15.49 16.42 15.56 16.61 18.08 20.01 20.97 -18.23%
EY 6.46 6.09 6.43 6.02 5.53 5.00 4.77 22.34%
DY 10.00 18.18 4.38 5.76 7.84 14.29 3.39 105.27%
P/NAPS 3.33 3.30 3.61 3.86 4.50 4.42 4.92 -22.85%

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