[REX] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
06-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -6.65%
YoY- 74.21%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 142,452 130,175 131,616 135,252 129,472 196,182 173,400 -12.27%
PBT 1,180 2,501 4,361 6,238 6,004 -17 135 323.76%
Tax -132 987 902 1,398 2,176 -4,771 -1,816 -82.55%
NP 1,048 3,488 5,264 7,636 8,180 -4,788 -1,680 -
-
NP to SH 1,048 3,488 5,264 7,636 8,180 -4,788 -1,680 -
-
Tax Rate 11.19% -39.46% -20.68% -22.41% -36.24% - 1,345.19% -
Total Cost 141,404 126,687 126,352 127,616 121,292 200,970 175,081 -13.26%
-
Net Worth 135,028 133,795 135,645 135,645 132,562 124,878 125,644 4.91%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 1,233 - - - - - -
Div Payout % - 35.35% - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 135,028 133,795 135,645 135,645 132,562 124,878 125,644 4.91%
NOSH 61,657 61,657 61,657 61,657 61,657 59,184 58,712 3.31%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.74% 2.68% 4.00% 5.65% 6.32% -2.44% -0.97% -
ROE 0.78% 2.61% 3.88% 5.63% 6.17% -3.83% -1.34% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 231.04 211.13 213.46 219.36 209.99 331.48 295.34 -15.08%
EPS 1.68 5.66 8.53 12.38 13.28 -8.09 -2.86 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.17 2.20 2.20 2.15 2.11 2.14 1.55%
Adjusted Per Share Value based on latest NOSH - 61,657
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.66 19.79 20.01 20.57 19.69 29.83 26.37 -12.28%
EPS 0.16 0.53 0.80 1.16 1.24 -0.73 -0.26 -
DPS 0.00 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2053 0.2034 0.2063 0.2063 0.2016 0.1899 0.191 4.92%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.35 2.27 1.95 1.50 1.50 1.53 1.50 -
P/RPS 1.02 1.08 0.91 0.68 0.71 0.00 0.00 -
P/EPS 138.26 40.13 22.84 12.11 11.31 0.00 0.00 -
EY 0.72 2.49 4.38 8.26 8.84 0.00 0.00 -
DY 0.00 0.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.05 0.89 0.68 0.70 0.73 0.75 26.70%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 17/08/17 24/05/17 06/02/17 22/11/16 26/08/16 31/05/16 -
Price 0.54 2.49 2.16 1.55 1.52 1.52 1.52 -
P/RPS 0.23 1.18 1.01 0.71 0.72 0.00 0.00 -
P/EPS 31.77 44.02 25.30 12.52 11.46 0.00 0.00 -
EY 3.15 2.27 3.95 7.99 8.73 0.00 0.00 -
DY 0.00 0.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 1.15 0.98 0.70 0.71 0.72 0.76 -52.31%

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