[REXIT] QoQ Quarter Result on 30-Jun-2023 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 67.89%
YoY- 50.04%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 8,370 9,340 6,967 7,220 6,144 6,844 6,535 17.92%
PBT 4,616 5,287 3,793 4,401 3,027 3,714 3,345 23.92%
Tax -1,183 -1,273 -976 -731 -841 -991 -916 18.57%
NP 3,433 4,014 2,817 3,670 2,186 2,723 2,429 25.91%
-
NP to SH 3,433 4,014 2,817 3,670 2,186 2,723 2,429 25.91%
-
Tax Rate 25.63% 24.08% 25.73% 16.61% 27.78% 26.68% 27.38% -
Total Cost 4,937 5,326 4,150 3,550 3,958 4,121 4,106 13.06%
-
Net Worth 46,768 43,304 48,500 45,036 41,571 40,048 43,531 4.89%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - 8,660 - - - 6,964 -
Div Payout % - - 307.45% - - - 286.74% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 46,768 43,304 48,500 45,036 41,571 40,048 43,531 4.89%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 41.02% 42.98% 40.43% 50.83% 35.58% 39.79% 37.17% -
ROE 7.34% 9.27% 5.81% 8.15% 5.26% 6.80% 5.58% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 4.83 5.39 4.02 4.17 3.55 3.93 3.75 18.36%
EPS 1.98 2.32 1.63 2.12 1.26 1.56 1.39 26.57%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 0.27 0.25 0.28 0.26 0.24 0.23 0.25 5.25%
Adjusted Per Share Value based on latest NOSH - 189,333
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 4.42 4.93 3.68 3.81 3.25 3.61 3.45 17.94%
EPS 1.81 2.12 1.49 1.94 1.15 1.44 1.28 25.95%
DPS 0.00 0.00 4.57 0.00 0.00 0.00 3.68 -
NAPS 0.247 0.2287 0.2562 0.2379 0.2196 0.2115 0.2299 4.89%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.23 0.865 0.81 0.755 0.78 0.73 0.76 -
P/RPS 25.45 16.04 20.14 18.11 21.99 18.57 20.25 16.44%
P/EPS 62.06 37.33 49.81 35.63 61.81 46.68 54.48 9.06%
EY 1.61 2.68 2.01 2.81 1.62 2.14 1.84 -8.50%
DY 0.00 0.00 6.17 0.00 0.00 0.00 5.26 -
P/NAPS 4.56 3.46 2.89 2.90 3.25 3.17 3.04 31.00%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 20/05/24 22/02/24 28/11/23 22/08/23 22/05/23 17/02/23 21/11/22 -
Price 1.17 0.895 0.90 0.78 0.755 0.765 0.745 -
P/RPS 24.21 16.60 22.38 18.71 21.29 19.46 19.85 14.13%
P/EPS 59.03 38.62 55.34 36.81 59.83 48.92 53.41 6.89%
EY 1.69 2.59 1.81 2.72 1.67 2.04 1.87 -6.51%
DY 0.00 0.00 5.56 0.00 0.00 0.00 5.37 -
P/NAPS 4.33 3.58 3.21 3.00 3.15 3.33 2.98 28.25%

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