[REXIT] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -10.51%
YoY- -12.42%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 17,110 17,762 17,543 17,706 17,419 18,921 19,435 -8.12%
PBT 5,256 5,532 5,511 5,855 6,277 6,847 7,231 -19.11%
Tax 220 217 218 -126 -141 -139 -139 -
NP 5,476 5,749 5,729 5,729 6,136 6,708 7,092 -15.79%
-
NP to SH 5,571 6,123 6,400 6,439 7,195 6,943 7,179 -15.51%
-
Tax Rate -4.19% -3.92% -3.96% 2.15% 2.25% 2.03% 1.92% -
Total Cost 11,634 12,013 11,814 11,977 11,283 12,213 12,343 -3.85%
-
Net Worth 32,300 32,220 30,074 32,040 35,736 33,949 32,124 0.36%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,627 6,588 6,588 3,761 6,592 6,620 6,620 0.07%
Div Payout % 118.96% 107.61% 102.95% 58.42% 91.62% 95.35% 92.22% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 32,300 32,220 30,074 32,040 35,736 33,949 32,124 0.36%
NOSH 190,000 189,531 187,962 188,474 188,085 188,607 188,969 0.36%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 32.00% 32.37% 32.66% 32.36% 35.23% 35.45% 36.49% -
ROE 17.25% 19.00% 21.28% 20.10% 20.13% 20.45% 22.35% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.01 9.37 9.33 9.39 9.26 10.03 10.28 -8.39%
EPS 2.93 3.23 3.40 3.42 3.83 3.68 3.80 -15.87%
DPS 3.50 3.50 3.50 2.00 3.50 3.50 3.50 0.00%
NAPS 0.17 0.17 0.16 0.17 0.19 0.18 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 188,474
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.04 9.38 9.27 9.35 9.20 9.99 10.26 -8.07%
EPS 2.94 3.23 3.38 3.40 3.80 3.67 3.79 -15.53%
DPS 3.50 3.48 3.48 1.99 3.48 3.50 3.50 0.00%
NAPS 0.1706 0.1702 0.1588 0.1692 0.1887 0.1793 0.1697 0.35%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.36 0.48 0.53 0.52 0.62 0.63 0.54 -
P/RPS 4.00 5.12 5.68 5.54 6.69 6.28 5.25 -16.53%
P/EPS 12.28 14.86 15.57 15.22 16.21 17.11 14.21 -9.24%
EY 8.14 6.73 6.42 6.57 6.17 5.84 7.04 10.13%
DY 9.72 7.29 6.60 3.85 5.65 5.56 6.48 30.94%
P/NAPS 2.12 2.82 3.31 3.06 3.26 3.50 3.18 -23.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 18/11/10 25/08/10 29/04/10 21/01/10 24/11/09 26/08/09 -
Price 0.37 0.40 0.44 0.53 0.60 0.59 0.62 -
P/RPS 4.11 4.27 4.71 5.64 6.48 5.88 6.03 -22.49%
P/EPS 12.62 12.38 12.92 15.51 15.68 16.03 16.32 -15.71%
EY 7.92 8.08 7.74 6.45 6.38 6.24 6.13 18.56%
DY 9.46 8.75 7.95 3.77 5.83 5.93 5.65 40.87%
P/NAPS 2.18 2.35 2.75 3.12 3.16 3.28 3.65 -29.01%

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