[REXIT] QoQ TTM Result on 30-Sep-2019 [#1]

Stock
[REXIT] REXIT BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 2.93%
YoY- 4.27%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 25,059 24,227 23,868 22,616 21,982 21,410 20,924 12.78%
PBT 12,852 12,039 11,819 10,866 10,513 10,323 10,208 16.61%
Tax -3,336 -3,297 -3,059 -2,758 -2,636 -2,510 -2,605 17.94%
NP 9,516 8,742 8,760 8,108 7,877 7,813 7,603 16.15%
-
NP to SH 9,516 8,742 8,760 8,108 7,877 7,813 7,603 16.15%
-
Tax Rate 25.96% 27.39% 25.88% 25.38% 25.07% 24.31% 25.52% -
Total Cost 15,543 15,485 15,108 14,508 14,105 13,597 13,321 10.84%
-
Net Worth 36,838 34,297 33,740 37,292 35,516 34,479 32,747 8.17%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 5,327 5,327 5,327 5,327 5,354 5,354 5,354 -0.33%
Div Payout % 55.98% 60.94% 60.82% 65.71% 67.97% 68.53% 70.42% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 36,838 34,297 33,740 37,292 35,516 34,479 32,747 8.17%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 37.97% 36.08% 36.70% 35.85% 35.83% 36.49% 36.34% -
ROE 25.83% 25.49% 25.96% 21.74% 22.18% 22.66% 23.22% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 14.28 13.42 13.44 12.74 12.38 11.80 11.50 15.54%
EPS 5.42 4.84 4.93 4.57 4.44 4.31 4.18 18.92%
DPS 3.04 3.00 3.00 3.00 3.02 3.00 3.00 0.88%
NAPS 0.21 0.19 0.19 0.21 0.20 0.19 0.18 10.83%
Adjusted Per Share Value based on latest NOSH - 189,333
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.24 12.80 12.61 11.95 11.61 11.31 11.05 12.82%
EPS 5.03 4.62 4.63 4.28 4.16 4.13 4.02 16.13%
DPS 2.81 2.81 2.81 2.81 2.83 2.83 2.83 -0.47%
NAPS 0.1946 0.1812 0.1782 0.197 0.1876 0.1821 0.173 8.16%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.585 0.45 0.60 0.64 0.685 0.715 0.53 -
P/RPS 4.10 3.35 4.46 5.03 5.53 6.06 4.61 -7.52%
P/EPS 10.78 9.29 12.16 14.02 15.44 16.61 12.68 -10.26%
EY 9.27 10.76 8.22 7.13 6.48 6.02 7.88 11.44%
DY 5.19 6.67 5.00 4.69 4.40 4.20 5.66 -5.62%
P/NAPS 2.79 2.37 3.16 3.05 3.43 3.76 2.94 -3.43%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 15/05/20 26/02/20 27/11/19 28/08/19 24/05/19 27/02/19 -
Price 0.655 0.54 0.575 0.68 0.635 0.615 0.60 -
P/RPS 4.59 4.02 4.28 5.34 5.13 5.21 5.22 -8.22%
P/EPS 12.07 11.15 11.66 14.89 14.32 14.28 14.36 -10.94%
EY 8.28 8.97 8.58 6.71 6.99 7.00 6.97 12.17%
DY 4.64 5.56 5.22 4.41 4.75 4.88 5.00 -4.86%
P/NAPS 3.12 2.84 3.03 3.24 3.18 3.24 3.33 -4.25%

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