[REXIT] QoQ Cumulative Quarter Result on 30-Jun-2020 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 48.13%
YoY- 20.81%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 18,586 12,749 6,211 25,059 18,293 12,290 5,879 115.25%
PBT 10,076 7,154 3,360 12,852 9,062 6,311 2,840 132.44%
Tax -2,804 -2,002 -859 -3,336 -2,638 -1,904 -815 127.73%
NP 7,272 5,152 2,501 9,516 6,424 4,407 2,025 134.32%
-
NP to SH 7,272 5,152 2,501 9,516 6,424 4,407 2,025 134.32%
-
Tax Rate 27.83% 27.98% 25.57% 25.96% 29.11% 30.17% 28.70% -
Total Cost 11,314 7,597 3,710 15,543 11,869 7,883 3,854 104.88%
-
Net Worth 38,592 36,838 40,347 36,838 34,297 33,740 37,292 2.30%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 7,016 7,016 7,016 5,262 5,415 5,327 5,327 20.13%
Div Payout % 96.49% 136.20% 280.56% 55.30% 84.30% 120.89% 263.09% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 38,592 36,838 40,347 36,838 34,297 33,740 37,292 2.30%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 39.13% 40.41% 40.27% 37.97% 35.12% 35.86% 34.44% -
ROE 18.84% 13.99% 6.20% 25.83% 18.73% 13.06% 5.43% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 10.60 7.27 3.54 14.28 10.13 6.92 3.31 117.10%
EPS 4.15 2.94 1.43 5.42 3.56 2.48 1.14 136.45%
DPS 4.00 4.00 4.00 3.00 3.00 3.00 3.00 21.12%
NAPS 0.22 0.21 0.23 0.21 0.19 0.19 0.21 3.14%
Adjusted Per Share Value based on latest NOSH - 189,333
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 9.82 6.73 3.28 13.24 9.66 6.49 3.11 115.07%
EPS 3.84 2.72 1.32 5.03 3.39 2.33 1.07 134.22%
DPS 3.71 3.71 3.71 2.78 2.86 2.81 2.81 20.32%
NAPS 0.2038 0.1946 0.2131 0.1946 0.1812 0.1782 0.197 2.28%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.96 0.90 0.665 0.585 0.45 0.60 0.64 -
P/RPS 9.06 12.38 18.78 4.10 4.44 8.67 19.33 -39.63%
P/EPS 23.16 30.64 46.64 10.78 12.65 24.18 56.12 -44.53%
EY 4.32 3.26 2.14 9.27 7.91 4.14 1.78 80.49%
DY 4.17 4.44 6.02 5.13 6.67 5.00 4.69 -7.52%
P/NAPS 4.36 4.29 2.89 2.79 2.37 3.16 3.05 26.87%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 23/02/21 18/11/20 25/08/20 15/05/20 26/02/20 27/11/19 -
Price 0.90 1.06 0.85 0.655 0.54 0.575 0.68 -
P/RPS 8.49 14.59 24.01 4.59 5.33 8.31 20.54 -44.48%
P/EPS 21.71 36.09 59.62 12.07 15.17 23.17 59.63 -48.98%
EY 4.61 2.77 1.68 8.28 6.59 4.32 1.68 95.88%
DY 4.44 3.77 4.71 4.58 5.56 5.22 4.41 0.45%
P/NAPS 4.09 5.05 3.70 3.12 2.84 3.03 3.24 16.78%

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