[REXIT] QoQ Quarter Result on 31-Dec-2017 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 1.49%
YoY- 2.81%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 5,245 5,362 5,158 5,419 5,234 5,677 5,143 1.31%
PBT 2,487 2,787 2,416 2,590 2,475 2,807 2,311 5.01%
Tax -693 -533 -591 -687 -600 -581 -500 24.28%
NP 1,794 2,254 1,825 1,903 1,875 2,226 1,811 -0.62%
-
NP to SH 1,794 2,254 1,825 1,903 1,875 2,226 1,811 -0.62%
-
Tax Rate 27.86% 19.12% 24.46% 26.53% 24.24% 20.70% 21.64% -
Total Cost 3,451 3,108 3,333 3,516 3,359 3,451 3,332 2.36%
-
Net Worth 35,695 33,911 32,131 30,354 33,946 32,197 30,376 11.34%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,354 - - - 5,359 - - -
Div Payout % 298.46% - - - 285.86% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 35,695 33,911 32,131 30,354 33,946 32,197 30,376 11.34%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 34.20% 42.04% 35.38% 35.12% 35.82% 39.21% 35.21% -
ROE 5.03% 6.65% 5.68% 6.27% 5.52% 6.91% 5.96% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.94 3.00 2.89 3.03 2.93 3.17 2.88 1.38%
EPS 1.01 1.26 1.02 1.07 1.05 1.24 1.01 0.00%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.20 0.19 0.18 0.17 0.19 0.18 0.17 11.43%
Adjusted Per Share Value based on latest NOSH - 189,333
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.77 2.83 2.72 2.86 2.76 3.00 2.72 1.22%
EPS 0.95 1.19 0.96 1.01 0.99 1.18 0.96 -0.69%
DPS 2.83 0.00 0.00 0.00 2.83 0.00 0.00 -
NAPS 0.1885 0.1791 0.1697 0.1603 0.1793 0.1701 0.1604 11.35%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.64 0.645 0.69 0.73 0.81 0.865 0.68 -
P/RPS 21.78 21.47 23.88 24.05 27.65 27.26 23.63 -5.28%
P/EPS 63.67 51.07 67.49 68.49 77.18 69.51 67.09 -3.42%
EY 1.57 1.96 1.48 1.46 1.30 1.44 1.49 3.54%
DY 4.69 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 3.20 3.39 3.83 4.29 4.26 4.81 4.00 -13.81%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 28/08/18 15/05/18 23/02/18 27/11/17 25/08/17 31/05/17 -
Price 0.66 0.685 0.695 0.765 0.84 0.885 0.825 -
P/RPS 22.46 22.80 24.05 25.21 28.67 27.89 28.66 -14.98%
P/EPS 65.66 54.24 67.98 71.78 80.04 71.12 81.40 -13.33%
EY 1.52 1.84 1.47 1.39 1.25 1.41 1.23 15.14%
DY 4.55 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 3.30 3.61 3.86 4.50 4.42 4.92 4.85 -22.62%

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