[REXIT] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 41.15%
YoY- 13.2%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 12,030 6,110 24,647 18,586 12,749 6,211 25,059 -38.60%
PBT 6,900 3,453 12,786 10,076 7,154 3,360 12,852 -33.86%
Tax -1,761 -826 -2,892 -2,804 -2,002 -859 -3,336 -34.60%
NP 5,139 2,627 9,894 7,272 5,152 2,501 9,516 -33.60%
-
NP to SH 5,139 2,627 9,894 7,272 5,152 2,501 9,516 -33.60%
-
Tax Rate 25.52% 23.92% 22.62% 27.83% 27.98% 25.57% 25.96% -
Total Cost 6,891 3,483 14,753 11,314 7,597 3,710 15,543 -41.77%
-
Net Worth 38,337 43,565 41,822 38,592 36,838 40,347 36,838 2.68%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 6,970 6,970 6,970 7,016 7,016 7,016 5,262 20.54%
Div Payout % 135.64% 265.34% 70.45% 96.49% 136.20% 280.56% 55.30% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 38,337 43,565 41,822 38,592 36,838 40,347 36,838 2.68%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 42.72% 43.00% 40.14% 39.13% 40.41% 40.27% 37.97% -
ROE 13.40% 6.03% 23.66% 18.84% 13.99% 6.20% 25.83% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.90 3.51 14.14 10.60 7.27 3.54 14.28 -38.34%
EPS 2.95 1.51 5.68 4.15 2.94 1.43 5.42 -33.26%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 3.00 21.07%
NAPS 0.22 0.25 0.24 0.22 0.21 0.23 0.21 3.14%
Adjusted Per Share Value based on latest NOSH - 189,333
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.35 3.23 13.02 9.82 6.73 3.28 13.24 -38.64%
EPS 2.71 1.39 5.23 3.84 2.72 1.32 5.03 -33.71%
DPS 3.68 3.68 3.68 3.71 3.71 3.71 2.78 20.49%
NAPS 0.2025 0.2301 0.2209 0.2038 0.1946 0.2131 0.1946 2.68%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.91 0.96 0.84 0.96 0.90 0.665 0.585 -
P/RPS 13.18 27.38 5.94 9.06 12.38 18.78 4.10 117.35%
P/EPS 30.86 63.68 14.79 23.16 30.64 46.64 10.78 101.22%
EY 3.24 1.57 6.76 4.32 3.26 2.14 9.27 -50.28%
DY 4.40 4.17 4.76 4.17 4.44 6.02 5.13 -9.70%
P/NAPS 4.14 3.84 3.50 4.36 4.29 2.89 2.79 30.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 10/02/22 26/11/21 23/08/21 24/05/21 23/02/21 18/11/20 25/08/20 -
Price 0.87 0.91 0.85 0.90 1.06 0.85 0.655 -
P/RPS 12.60 25.95 6.01 8.49 14.59 24.01 4.59 95.69%
P/EPS 29.50 60.36 14.97 21.71 36.09 59.62 12.07 81.14%
EY 3.39 1.66 6.68 4.61 2.77 1.68 8.28 -44.77%
DY 4.60 4.40 4.71 4.44 3.77 4.71 4.58 0.29%
P/NAPS 3.95 3.64 3.54 4.09 5.05 3.70 3.12 16.97%

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