[REX] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 18.77%
YoY- -10.9%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 188,376 161,283 160,278 161,418 160,744 160,539 161,265 10.90%
PBT -6,688 2,934 3,568 3,846 3,352 3,916 4,596 -
Tax -1,180 -907 -942 -986 -944 -1,312 -1,380 -9.90%
NP -7,868 2,027 2,625 2,860 2,408 2,604 3,216 -
-
NP to SH -7,868 2,027 2,625 2,860 2,408 2,604 3,216 -
-
Tax Rate - 30.91% 26.40% 25.64% 28.16% 33.50% 30.03% -
Total Cost 196,244 159,256 157,653 158,558 158,336 157,935 158,049 15.50%
-
Net Worth 120,704 128,245 128,245 128,245 128,245 128,245 128,245 -3.95%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - 986 - -
Div Payout % - - - - - 37.88% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 120,704 128,245 128,245 128,245 128,245 128,245 128,245 -3.95%
NOSH 657,670 493,252 493,252 493,252 493,252 493,252 493,252 21.12%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -4.18% 1.26% 1.64% 1.77% 1.50% 1.62% 1.99% -
ROE -6.52% 1.58% 2.05% 2.23% 1.88% 2.03% 2.51% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 34.33 32.70 32.49 32.73 32.59 32.55 32.69 3.31%
EPS -1.44 0.41 0.53 0.58 0.48 0.69 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.22 0.26 0.26 0.26 0.26 0.26 0.26 -10.53%
Adjusted Per Share Value based on latest NOSH - 493,252
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 28.64 24.52 24.37 24.54 24.44 24.41 24.52 10.89%
EPS -1.20 0.31 0.40 0.43 0.37 0.40 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.1835 0.195 0.195 0.195 0.195 0.195 0.195 -3.96%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.15 0.21 0.20 0.24 0.24 0.225 0.21 -
P/RPS 0.44 0.64 0.62 0.73 0.74 0.69 0.64 -22.08%
P/EPS -10.46 51.10 37.58 41.39 49.16 42.62 32.21 -
EY -9.56 1.96 2.66 2.42 2.03 2.35 3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.89 0.00 -
P/NAPS 0.68 0.81 0.77 0.92 0.92 0.87 0.81 -10.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 27/05/22 28/01/22 29/11/21 17/08/21 28/04/21 -
Price 0.145 0.16 0.205 0.215 0.23 0.235 0.21 -
P/RPS 0.42 0.49 0.63 0.66 0.71 0.72 0.64 -24.46%
P/EPS -10.11 38.93 38.52 37.08 47.11 44.51 32.21 -
EY -9.89 2.57 2.60 2.70 2.12 2.25 3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 0.66 0.62 0.79 0.83 0.88 0.90 0.81 -12.75%

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