[REXIT] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
14-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 3.33%
YoY- 33.93%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 12,663 11,991 12,703 13,305 12,632 13,775 13,150 -2.48%
PBT 3,254 3,479 3,934 4,762 4,615 4,779 4,123 -14.58%
Tax -73 -74 -11 -10 -16 -25 -33 69.69%
NP 3,181 3,405 3,923 4,752 4,599 4,754 4,090 -15.41%
-
NP to SH 3,181 3,405 3,923 4,752 4,599 4,754 4,090 -15.41%
-
Tax Rate 2.24% 2.13% 0.28% 0.21% 0.35% 0.52% 0.80% -
Total Cost 9,482 8,586 8,780 8,553 8,033 9,021 9,060 3.07%
-
Net Worth 26,965 25,419 25,869 32,810 30,812 31,073 29,505 -5.81%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,645 7,270 7,270 7,270 7,316 3,691 3,691 -0.83%
Div Payout % 114.61% 213.53% 185.33% 153.00% 159.09% 77.65% 90.26% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 26,965 25,419 25,869 32,810 30,812 31,073 29,505 -5.81%
NOSH 179,772 181,568 184,782 182,280 181,249 182,784 184,411 -1.68%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 25.12% 28.40% 30.88% 35.72% 36.41% 34.51% 31.10% -
ROE 11.80% 13.40% 15.16% 14.48% 14.93% 15.30% 13.86% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.04 6.60 6.87 7.30 6.97 7.54 7.13 -0.84%
EPS 1.77 1.88 2.12 2.61 2.54 2.60 2.22 -14.00%
DPS 2.03 4.00 4.00 4.00 4.00 2.00 2.00 0.99%
NAPS 0.15 0.14 0.14 0.18 0.17 0.17 0.16 -4.20%
Adjusted Per Share Value based on latest NOSH - 182,280
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.69 6.33 6.71 7.03 6.67 7.28 6.95 -2.50%
EPS 1.68 1.80 2.07 2.51 2.43 2.51 2.16 -15.41%
DPS 1.93 3.84 3.84 3.84 3.86 1.95 1.95 -0.68%
NAPS 0.1424 0.1343 0.1366 0.1733 0.1627 0.1641 0.1558 -5.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.365 0.38 0.395 0.35 0.285 0.25 0.275 -
P/RPS 5.18 5.75 5.75 4.80 4.09 3.32 3.86 21.64%
P/EPS 20.63 20.26 18.61 13.43 11.23 9.61 12.40 40.36%
EY 4.85 4.94 5.37 7.45 8.90 10.40 8.06 -28.70%
DY 5.56 10.53 10.13 11.43 14.04 8.00 7.27 -16.35%
P/NAPS 2.43 2.71 2.82 1.94 1.68 1.47 1.72 25.88%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 28/08/14 16/05/14 14/02/14 22/11/13 28/08/13 20/05/13 -
Price 0.385 0.375 0.405 0.39 0.39 0.265 0.27 -
P/RPS 5.47 5.68 5.89 5.34 5.60 3.52 3.79 27.68%
P/EPS 21.76 20.00 19.08 14.96 15.37 10.19 12.17 47.26%
EY 4.60 5.00 5.24 6.68 6.51 9.81 8.21 -32.01%
DY 5.27 10.67 9.88 10.26 10.26 7.55 7.41 -20.30%
P/NAPS 2.57 2.68 2.89 2.17 2.29 1.56 1.69 32.20%

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