[REXIT] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[REXIT] REXIT BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -3.29%
YoY- -18.95%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 17,543 17,706 17,419 18,921 19,435 18,703 21,607 -13.00%
PBT 5,511 5,855 6,277 6,847 7,231 7,470 7,977 -21.90%
Tax 218 -126 -141 -139 -139 -57 -46 -
NP 5,729 5,729 6,136 6,708 7,092 7,413 7,931 -19.54%
-
NP to SH 6,400 6,439 7,195 6,943 7,179 7,352 7,754 -12.04%
-
Tax Rate -3.96% 2.15% 2.25% 2.03% 1.92% 0.76% 0.58% -
Total Cost 11,814 11,977 11,283 12,213 12,343 11,290 13,676 -9.32%
-
Net Worth 30,074 32,040 35,736 33,949 32,124 37,737 36,004 -11.33%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,588 3,761 6,592 6,620 6,620 6,620 6,627 -0.39%
Div Payout % 102.95% 58.42% 91.62% 95.35% 92.22% 90.05% 85.47% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 30,074 32,040 35,736 33,949 32,124 37,737 36,004 -11.33%
NOSH 187,962 188,474 188,085 188,607 188,969 188,686 189,499 -0.54%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 32.66% 32.36% 35.23% 35.45% 36.49% 39.64% 36.71% -
ROE 21.28% 20.10% 20.13% 20.45% 22.35% 19.48% 21.54% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.33 9.39 9.26 10.03 10.28 9.91 11.40 -12.53%
EPS 3.40 3.42 3.83 3.68 3.80 3.90 4.09 -11.61%
DPS 3.50 2.00 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 0.16 0.17 0.19 0.18 0.17 0.20 0.19 -10.85%
Adjusted Per Share Value based on latest NOSH - 188,607
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.27 9.35 9.20 9.99 10.26 9.88 11.41 -12.96%
EPS 3.38 3.40 3.80 3.67 3.79 3.88 4.10 -12.11%
DPS 3.48 1.99 3.48 3.50 3.50 3.50 3.50 -0.38%
NAPS 0.1588 0.1692 0.1887 0.1793 0.1697 0.1993 0.1902 -11.36%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.53 0.52 0.62 0.63 0.54 0.50 0.75 -
P/RPS 5.68 5.54 6.69 6.28 5.25 5.04 6.58 -9.36%
P/EPS 15.57 15.22 16.21 17.11 14.21 12.83 18.33 -10.33%
EY 6.42 6.57 6.17 5.84 7.04 7.79 5.46 11.43%
DY 6.60 3.85 5.65 5.56 6.48 7.00 4.67 26.01%
P/NAPS 3.31 3.06 3.26 3.50 3.18 2.50 3.95 -11.14%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 29/04/10 21/01/10 24/11/09 26/08/09 21/05/09 26/02/09 -
Price 0.44 0.53 0.60 0.59 0.62 0.78 0.54 -
P/RPS 4.71 5.64 6.48 5.88 6.03 7.87 4.74 -0.42%
P/EPS 12.92 15.51 15.68 16.03 16.32 20.02 13.20 -1.42%
EY 7.74 6.45 6.38 6.24 6.13 5.00 7.58 1.40%
DY 7.95 3.77 5.83 5.93 5.65 4.49 6.48 14.64%
P/NAPS 2.75 3.12 3.16 3.28 3.65 3.90 2.84 -2.12%

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