[REXIT] QoQ Cumulative Quarter Result on 30-Jun-2016 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 35.01%
YoY- 28.79%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 14,899 9,756 4,829 18,844 14,002 8,717 4,144 134.50%
PBT 7,030 4,719 2,196 8,839 6,652 4,333 2,059 126.57%
Tax -1,706 -1,206 -534 -1,982 -1,573 -984 -399 163.20%
NP 5,324 3,513 1,662 6,857 5,079 3,349 1,660 117.32%
-
NP to SH 5,324 3,513 1,662 6,857 5,079 3,349 1,660 117.32%
-
Tax Rate 24.27% 25.56% 24.32% 22.42% 23.65% 22.71% 19.38% -
Total Cost 9,575 6,243 3,167 11,987 8,923 5,368 2,484 145.64%
-
Net Worth 30,376 33,978 32,225 30,515 28,715 30,774 28,869 3.44%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 5,360 5,365 5,370 3,590 3,589 3,620 - -
Div Payout % 100.69% 152.72% 323.16% 52.36% 70.67% 108.11% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 30,376 33,978 32,225 30,515 28,715 30,774 28,869 3.44%
NOSH 189,333 189,333 189,333 179,502 179,469 181,027 180,434 3.25%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 35.73% 36.01% 34.42% 36.39% 36.27% 38.42% 40.06% -
ROE 17.53% 10.34% 5.16% 22.47% 17.69% 10.88% 5.75% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.34 5.46 2.70 10.50 7.80 4.82 2.30 135.84%
EPS 2.98 1.96 0.93 3.82 2.83 1.85 0.92 118.76%
DPS 3.00 3.00 3.00 2.00 2.00 2.00 0.00 -
NAPS 0.17 0.19 0.18 0.17 0.16 0.17 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 179,595
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 7.87 5.15 2.55 9.95 7.40 4.60 2.19 134.43%
EPS 2.81 1.86 0.88 3.62 2.68 1.77 0.88 116.69%
DPS 2.83 2.83 2.84 1.90 1.90 1.91 0.00 -
NAPS 0.1604 0.1795 0.1702 0.1612 0.1517 0.1625 0.1525 3.42%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.68 0.575 0.61 0.52 0.53 0.62 0.43 -
P/RPS 8.16 10.54 22.61 4.95 6.79 12.88 18.72 -42.48%
P/EPS 22.82 29.27 65.71 13.61 18.73 33.51 46.74 -37.96%
EY 4.38 3.42 1.52 7.35 5.34 2.98 2.14 61.13%
DY 4.41 5.22 4.92 3.85 3.77 3.23 0.00 -
P/NAPS 4.00 3.03 3.39 3.06 3.31 3.65 2.69 30.24%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 20/02/17 25/11/16 24/08/16 20/05/16 23/02/16 27/11/15 -
Price 0.825 0.725 0.595 0.52 0.56 0.62 0.695 -
P/RPS 9.89 13.29 22.06 4.95 7.18 12.88 30.26 -52.51%
P/EPS 27.69 36.91 64.09 13.61 19.79 33.51 75.54 -48.74%
EY 3.61 2.71 1.56 7.35 5.05 2.98 1.32 95.44%
DY 3.64 4.14 5.04 3.85 3.57 3.23 0.00 -
P/NAPS 4.85 3.82 3.31 3.06 3.50 3.65 4.34 7.68%

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