[REXIT] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
17-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 112.1%
YoY- 0.25%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 6,967 26,743 19,523 13,379 6,535 24,878 18,627 -48.05%
PBT 3,793 14,487 10,086 7,059 3,345 12,373 9,634 -46.25%
Tax -976 -3,479 -2,748 -1,907 -916 -2,922 -2,629 -48.31%
NP 2,817 11,008 7,338 5,152 2,429 9,451 7,005 -45.48%
-
NP to SH 2,817 11,008 7,338 5,152 2,429 9,451 7,005 -45.48%
-
Tax Rate 25.73% 24.01% 27.25% 27.02% 27.38% 23.62% 27.29% -
Total Cost 4,150 15,735 12,185 8,227 4,106 15,427 11,622 -49.63%
-
Net Worth 48,500 45,036 41,571 40,048 43,531 41,789 40,080 13.54%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 8,660 6,928 6,928 6,964 6,964 6,964 6,970 15.55%
Div Payout % 307.45% 62.94% 94.42% 135.19% 286.74% 73.70% 99.51% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 48,500 45,036 41,571 40,048 43,531 41,789 40,080 13.54%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 40.43% 41.16% 37.59% 38.51% 37.17% 37.99% 37.61% -
ROE 5.81% 24.44% 17.65% 12.86% 5.58% 22.62% 17.48% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 4.02 15.44 11.27 7.68 3.75 14.29 10.69 -47.86%
EPS 1.63 6.36 4.24 2.96 1.39 5.43 4.02 -45.18%
DPS 5.00 4.00 4.00 4.00 4.00 4.00 4.00 16.02%
NAPS 0.28 0.26 0.24 0.23 0.25 0.24 0.23 13.99%
Adjusted Per Share Value based on latest NOSH - 189,333
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.68 14.12 10.31 7.07 3.45 13.14 9.84 -48.06%
EPS 1.49 5.81 3.88 2.72 1.28 4.99 3.70 -45.43%
DPS 4.57 3.66 3.66 3.68 3.68 3.68 3.68 15.51%
NAPS 0.2562 0.2379 0.2196 0.2115 0.2299 0.2207 0.2117 13.55%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.81 0.755 0.78 0.73 0.76 0.77 0.82 -
P/RPS 20.14 4.89 6.92 9.50 20.25 5.39 7.67 90.21%
P/EPS 49.81 11.88 18.41 24.67 54.48 14.19 20.40 81.22%
EY 2.01 8.42 5.43 4.05 1.84 7.05 4.90 -44.76%
DY 6.17 5.30 5.13 5.48 5.26 5.19 4.88 16.90%
P/NAPS 2.89 2.90 3.25 3.17 3.04 3.21 3.57 -13.12%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 22/08/23 22/05/23 17/02/23 21/11/22 25/08/22 25/05/22 -
Price 0.90 0.78 0.755 0.765 0.745 0.76 0.82 -
P/RPS 22.38 5.05 6.70 9.96 19.85 5.32 7.67 104.06%
P/EPS 55.34 12.27 17.82 25.85 53.41 14.00 20.40 94.39%
EY 1.81 8.15 5.61 3.87 1.87 7.14 4.90 -48.48%
DY 5.56 5.13 5.30 5.23 5.37 5.26 4.88 9.07%
P/NAPS 3.21 3.00 3.15 3.33 2.98 3.17 3.57 -6.83%

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