[REXIT] QoQ Cumulative Quarter Result on 30-Jun-2022 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 34.92%
YoY- -4.48%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 19,523 13,379 6,535 24,878 18,627 12,030 6,110 117.09%
PBT 10,086 7,059 3,345 12,373 9,634 6,900 3,453 104.47%
Tax -2,748 -1,907 -916 -2,922 -2,629 -1,761 -826 123.01%
NP 7,338 5,152 2,429 9,451 7,005 5,139 2,627 98.46%
-
NP to SH 7,338 5,152 2,429 9,451 7,005 5,139 2,627 98.46%
-
Tax Rate 27.25% 27.02% 27.38% 23.62% 27.29% 25.52% 23.92% -
Total Cost 12,185 8,227 4,106 15,427 11,622 6,891 3,483 130.62%
-
Net Worth 41,571 40,048 43,531 41,789 40,080 38,337 43,565 -3.07%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 6,928 6,964 6,964 6,964 6,970 6,970 6,970 -0.40%
Div Payout % 94.42% 135.19% 286.74% 73.70% 99.51% 135.64% 265.34% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 41,571 40,048 43,531 41,789 40,080 38,337 43,565 -3.07%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 37.59% 38.51% 37.17% 37.99% 37.61% 42.72% 43.00% -
ROE 17.65% 12.86% 5.58% 22.62% 17.48% 13.40% 6.03% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 11.27 7.68 3.75 14.29 10.69 6.90 3.51 117.79%
EPS 4.24 2.96 1.39 5.43 4.02 2.95 1.51 99.15%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 0.24 0.23 0.25 0.24 0.23 0.22 0.25 -2.68%
Adjusted Per Share Value based on latest NOSH - 189,333
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 10.31 7.07 3.45 13.14 9.84 6.35 3.23 116.94%
EPS 3.88 2.72 1.28 4.99 3.70 2.71 1.39 98.37%
DPS 3.66 3.68 3.68 3.68 3.68 3.68 3.68 -0.36%
NAPS 0.2196 0.2115 0.2299 0.2207 0.2117 0.2025 0.2301 -3.06%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.78 0.73 0.76 0.77 0.82 0.91 0.96 -
P/RPS 6.92 9.50 20.25 5.39 7.67 13.18 27.38 -60.05%
P/EPS 18.41 24.67 54.48 14.19 20.40 30.86 63.68 -56.31%
EY 5.43 4.05 1.84 7.05 4.90 3.24 1.57 128.87%
DY 5.13 5.48 5.26 5.19 4.88 4.40 4.17 14.82%
P/NAPS 3.25 3.17 3.04 3.21 3.57 4.14 3.84 -10.53%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 22/05/23 17/02/23 21/11/22 25/08/22 25/05/22 10/02/22 26/11/21 -
Price 0.755 0.765 0.745 0.76 0.82 0.87 0.91 -
P/RPS 6.70 9.96 19.85 5.32 7.67 12.60 25.95 -59.48%
P/EPS 17.82 25.85 53.41 14.00 20.40 29.50 60.36 -55.69%
EY 5.61 3.87 1.87 7.14 4.90 3.39 1.66 125.36%
DY 5.30 5.23 5.37 5.26 4.88 4.60 4.40 13.22%
P/NAPS 3.15 3.33 2.98 3.17 3.57 3.95 3.64 -9.19%

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