[REXIT] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 36.31%
YoY- -3.67%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 13,379 6,535 24,878 18,627 12,030 6,110 24,647 -33.38%
PBT 7,059 3,345 12,373 9,634 6,900 3,453 12,786 -32.62%
Tax -1,907 -916 -2,922 -2,629 -1,761 -826 -2,892 -24.18%
NP 5,152 2,429 9,451 7,005 5,139 2,627 9,894 -35.19%
-
NP to SH 5,152 2,429 9,451 7,005 5,139 2,627 9,894 -35.19%
-
Tax Rate 27.02% 27.38% 23.62% 27.29% 25.52% 23.92% 22.62% -
Total Cost 8,227 4,106 15,427 11,622 6,891 3,483 14,753 -32.17%
-
Net Worth 40,048 43,531 41,789 40,080 38,337 43,565 41,822 -2.84%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 6,964 6,964 6,964 6,970 6,970 6,970 6,970 -0.05%
Div Payout % 135.19% 286.74% 73.70% 99.51% 135.64% 265.34% 70.45% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 40,048 43,531 41,789 40,080 38,337 43,565 41,822 -2.84%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 38.51% 37.17% 37.99% 37.61% 42.72% 43.00% 40.14% -
ROE 12.86% 5.58% 22.62% 17.48% 13.40% 6.03% 23.66% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.68 3.75 14.29 10.69 6.90 3.51 14.14 -33.35%
EPS 2.96 1.39 5.43 4.02 2.95 1.51 5.68 -35.16%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 0.23 0.25 0.24 0.23 0.22 0.25 0.24 -2.78%
Adjusted Per Share Value based on latest NOSH - 189,333
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.07 3.45 13.14 9.84 6.35 3.23 13.02 -33.36%
EPS 2.72 1.28 4.99 3.70 2.71 1.39 5.23 -35.25%
DPS 3.68 3.68 3.68 3.68 3.68 3.68 3.68 0.00%
NAPS 0.2115 0.2299 0.2207 0.2117 0.2025 0.2301 0.2209 -2.84%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.73 0.76 0.77 0.82 0.91 0.96 0.84 -
P/RPS 9.50 20.25 5.39 7.67 13.18 27.38 5.94 36.64%
P/EPS 24.67 54.48 14.19 20.40 30.86 63.68 14.79 40.51%
EY 4.05 1.84 7.05 4.90 3.24 1.57 6.76 -28.86%
DY 5.48 5.26 5.19 4.88 4.40 4.17 4.76 9.81%
P/NAPS 3.17 3.04 3.21 3.57 4.14 3.84 3.50 -6.37%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 21/11/22 25/08/22 25/05/22 10/02/22 26/11/21 23/08/21 -
Price 0.765 0.745 0.76 0.82 0.87 0.91 0.85 -
P/RPS 9.96 19.85 5.32 7.67 12.60 25.95 6.01 39.91%
P/EPS 25.85 53.41 14.00 20.40 29.50 60.36 14.97 43.78%
EY 3.87 1.87 7.14 4.90 3.39 1.66 6.68 -30.43%
DY 5.23 5.37 5.26 4.88 4.60 4.40 4.71 7.21%
P/NAPS 3.33 2.98 3.17 3.57 3.95 3.64 3.54 -3.98%

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