[REXIT] QoQ Cumulative Quarter Result on 31-Mar-2023 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 42.43%
YoY- 4.75%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 16,307 6,967 26,743 19,523 13,379 6,535 24,878 -24.48%
PBT 9,080 3,793 14,487 10,086 7,059 3,345 12,373 -18.59%
Tax -2,249 -976 -3,479 -2,748 -1,907 -916 -2,922 -15.97%
NP 6,831 2,817 11,008 7,338 5,152 2,429 9,451 -19.41%
-
NP to SH 6,831 2,817 11,008 7,338 5,152 2,429 9,451 -19.41%
-
Tax Rate 24.77% 25.73% 24.01% 27.25% 27.02% 27.38% 23.62% -
Total Cost 9,476 4,150 15,735 12,185 8,227 4,106 15,427 -27.67%
-
Net Worth 43,304 48,500 45,036 41,571 40,048 43,531 41,789 2.39%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 8,660 8,660 6,928 6,928 6,964 6,964 6,964 15.59%
Div Payout % 126.79% 307.45% 62.94% 94.42% 135.19% 286.74% 73.70% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 43,304 48,500 45,036 41,571 40,048 43,531 41,789 2.39%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 41.89% 40.43% 41.16% 37.59% 38.51% 37.17% 37.99% -
ROE 15.77% 5.81% 24.44% 17.65% 12.86% 5.58% 22.62% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 9.41 4.02 15.44 11.27 7.68 3.75 14.29 -24.25%
EPS 3.94 1.63 6.36 4.24 2.96 1.39 5.43 -19.20%
DPS 5.00 5.00 4.00 4.00 4.00 4.00 4.00 15.99%
NAPS 0.25 0.28 0.26 0.24 0.23 0.25 0.24 2.75%
Adjusted Per Share Value based on latest NOSH - 189,333
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 8.61 3.68 14.12 10.31 7.07 3.45 13.14 -24.50%
EPS 3.61 1.49 5.81 3.88 2.72 1.28 4.99 -19.36%
DPS 4.57 4.57 3.66 3.66 3.68 3.68 3.68 15.48%
NAPS 0.2287 0.2562 0.2379 0.2196 0.2115 0.2299 0.2207 2.39%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.865 0.81 0.755 0.78 0.73 0.76 0.77 -
P/RPS 9.19 20.14 4.89 6.92 9.50 20.25 5.39 42.58%
P/EPS 21.93 49.81 11.88 18.41 24.67 54.48 14.19 33.56%
EY 4.56 2.01 8.42 5.43 4.05 1.84 7.05 -25.14%
DY 5.78 6.17 5.30 5.13 5.48 5.26 5.19 7.42%
P/NAPS 3.46 2.89 2.90 3.25 3.17 3.04 3.21 5.11%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 28/11/23 22/08/23 22/05/23 17/02/23 21/11/22 25/08/22 -
Price 0.895 0.90 0.78 0.755 0.765 0.745 0.76 -
P/RPS 9.51 22.38 5.05 6.70 9.96 19.85 5.32 47.13%
P/EPS 22.69 55.34 12.27 17.82 25.85 53.41 14.00 37.85%
EY 4.41 1.81 8.15 5.61 3.87 1.87 7.14 -27.41%
DY 5.59 5.56 5.13 5.30 5.23 5.37 5.26 4.12%
P/NAPS 3.58 3.21 3.00 3.15 3.33 2.98 3.17 8.42%

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