[REXIT] QoQ Quarter Result on 31-Mar-2019 [#3]

Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 17.63%
YoY- 11.51%
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 6,411 5,879 5,934 5,644 5,159 5,245 5,362 12.61%
PBT 3,471 2,840 2,977 2,531 2,518 2,487 2,787 15.71%
Tax -1,089 -815 -659 -496 -788 -693 -533 60.80%
NP 2,382 2,025 2,318 2,035 1,730 1,794 2,254 3.74%
-
NP to SH 2,382 2,025 2,318 2,035 1,730 1,794 2,254 3.74%
-
Tax Rate 31.37% 28.70% 22.14% 19.60% 31.29% 27.86% 19.12% -
Total Cost 4,029 3,854 3,616 3,609 3,429 3,451 3,108 18.83%
-
Net Worth 33,740 37,292 35,516 34,479 32,747 35,695 33,911 -0.33%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 5,327 - - - 5,354 - -
Div Payout % - 263.09% - - - 298.46% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 33,740 37,292 35,516 34,479 32,747 35,695 33,911 -0.33%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 37.15% 34.44% 39.06% 36.06% 33.53% 34.20% 42.04% -
ROE 7.06% 5.43% 6.53% 5.90% 5.28% 5.03% 6.65% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.61 3.31 3.34 3.11 2.84 2.94 3.00 13.09%
EPS 1.34 1.14 1.31 1.12 0.95 1.01 1.26 4.17%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.19 0.21 0.20 0.19 0.18 0.20 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 189,333
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.39 3.11 3.13 2.98 2.72 2.77 2.83 12.75%
EPS 1.26 1.07 1.22 1.07 0.91 0.95 1.19 3.87%
DPS 0.00 2.81 0.00 0.00 0.00 2.83 0.00 -
NAPS 0.1782 0.197 0.1876 0.1821 0.173 0.1885 0.1791 -0.33%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.60 0.64 0.685 0.715 0.53 0.64 0.645 -
P/RPS 16.62 19.33 20.50 22.99 18.69 21.78 21.47 -15.65%
P/EPS 44.73 56.12 52.48 63.76 55.74 63.67 51.07 -8.43%
EY 2.24 1.78 1.91 1.57 1.79 1.57 1.96 9.28%
DY 0.00 4.69 0.00 0.00 0.00 4.69 0.00 -
P/NAPS 3.16 3.05 3.43 3.76 2.94 3.20 3.39 -4.56%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 28/08/19 24/05/19 27/02/19 26/11/18 28/08/18 -
Price 0.575 0.68 0.635 0.615 0.60 0.66 0.685 -
P/RPS 15.93 20.54 19.00 19.77 21.16 22.46 22.80 -21.21%
P/EPS 42.87 59.63 48.65 54.84 63.10 65.66 54.24 -14.47%
EY 2.33 1.68 2.06 1.82 1.58 1.52 1.84 16.99%
DY 0.00 4.41 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 3.03 3.24 3.18 3.24 3.33 3.30 3.61 -10.99%

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