[REXIT] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 5.16%
YoY- -0.79%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 24,580 23,516 21,982 21,397 20,808 20,980 21,173 10.42%
PBT 12,622 11,360 10,513 10,048 10,010 9,948 10,268 14.70%
Tax -3,808 -3,260 -2,636 -2,636 -2,962 -2,772 -2,411 35.51%
NP 8,814 8,100 7,877 7,412 7,048 7,176 7,857 7.94%
-
NP to SH 8,814 8,100 7,877 7,412 7,048 7,176 7,857 7.94%
-
Tax Rate 30.17% 28.70% 25.07% 26.23% 29.59% 27.86% 23.48% -
Total Cost 15,766 15,416 14,105 13,985 13,760 13,804 13,316 11.88%
-
Net Worth 33,740 37,292 35,516 34,479 32,747 35,695 33,911 -0.33%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 10,654 21,309 5,327 7,258 10,915 21,417 5,354 58.00%
Div Payout % 120.89% 263.09% 67.63% 97.93% 154.88% 298.46% 68.15% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 33,740 37,292 35,516 34,479 32,747 35,695 33,911 -0.33%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 35.86% 34.44% 35.83% 34.64% 33.87% 34.20% 37.11% -
ROE 26.12% 21.72% 22.18% 21.50% 21.52% 20.10% 23.17% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.84 13.24 12.38 11.79 11.44 11.75 11.86 10.80%
EPS 4.96 4.56 4.44 4.08 3.88 4.04 4.40 8.29%
DPS 6.00 12.00 3.00 4.00 6.00 12.00 3.00 58.53%
NAPS 0.19 0.21 0.20 0.19 0.18 0.20 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 189,333
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 12.98 12.42 11.61 11.30 10.99 11.08 11.18 10.43%
EPS 4.66 4.28 4.16 3.91 3.72 3.79 4.15 8.01%
DPS 5.63 11.26 2.81 3.83 5.77 11.31 2.83 57.98%
NAPS 0.1782 0.197 0.1876 0.1821 0.173 0.1885 0.1791 -0.33%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.60 0.64 0.685 0.715 0.53 0.64 0.645 -
P/RPS 4.33 4.83 5.53 6.06 4.63 5.44 5.44 -14.07%
P/EPS 12.09 14.03 15.44 17.51 13.68 15.92 14.65 -11.98%
EY 8.27 7.13 6.48 5.71 7.31 6.28 6.83 13.56%
DY 10.00 18.75 4.38 5.59 11.32 18.75 4.65 66.37%
P/NAPS 3.16 3.05 3.43 3.76 2.94 3.20 3.39 -4.56%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 28/08/19 24/05/19 27/02/19 26/11/18 28/08/18 -
Price 0.575 0.68 0.635 0.615 0.60 0.66 0.685 -
P/RPS 4.15 5.14 5.13 5.22 5.25 5.61 5.77 -19.67%
P/EPS 11.59 14.91 14.32 15.06 15.49 16.42 15.56 -17.78%
EY 8.63 6.71 6.99 6.64 6.46 6.09 6.43 21.60%
DY 10.43 17.65 4.72 6.50 10.00 18.18 4.38 78.04%
P/NAPS 3.03 3.24 3.18 3.24 3.33 3.30 3.61 -10.99%

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