[REXIT] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 0.11%
YoY- 66.19%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 19,883 19,529 18,844 18,322 18,016 17,601 17,002 10.94%
PBT 9,225 8,976 8,839 8,754 8,479 7,082 5,816 35.81%
Tax -2,204 -2,117 -1,982 -1,681 -1,414 -889 -492 170.51%
NP 7,021 6,859 6,857 7,073 7,065 6,193 5,324 20.15%
-
NP to SH 7,021 6,859 6,857 7,073 7,065 6,193 5,324 20.15%
-
Tax Rate 23.89% 23.59% 22.42% 19.20% 16.68% 12.55% 8.46% -
Total Cost 12,862 12,670 11,987 11,249 10,951 11,408 11,678 6.61%
-
Net Worth 33,978 32,225 30,531 28,833 30,874 28,869 29,003 11.07%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 5,370 9,003 3,632 3,632 3,632 2,723 2,723 56.93%
Div Payout % 76.50% 131.26% 52.97% 51.35% 51.41% 43.97% 51.15% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 33,978 32,225 30,531 28,833 30,874 28,869 29,003 11.07%
NOSH 178,835 179,029 179,595 180,208 181,612 180,434 181,272 -0.89%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 35.31% 35.12% 36.39% 38.60% 39.22% 35.19% 31.31% -
ROE 20.66% 21.28% 22.46% 24.53% 22.88% 21.45% 18.36% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.12 10.91 10.49 10.17 9.92 9.75 9.38 11.95%
EPS 3.93 3.83 3.82 3.92 3.89 3.43 2.94 21.24%
DPS 3.00 5.00 2.00 2.00 2.00 1.50 1.50 58.40%
NAPS 0.19 0.18 0.17 0.16 0.17 0.16 0.16 12.08%
Adjusted Per Share Value based on latest NOSH - 180,208
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.50 10.31 9.95 9.68 9.52 9.30 8.98 10.93%
EPS 3.71 3.62 3.62 3.74 3.73 3.27 2.81 20.24%
DPS 2.84 4.76 1.92 1.92 1.92 1.44 1.44 56.94%
NAPS 0.1795 0.1702 0.1613 0.1523 0.1631 0.1525 0.1532 11.08%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.575 0.61 0.52 0.53 0.62 0.43 0.405 -
P/RPS 5.17 5.59 4.96 5.21 6.25 4.41 4.32 12.65%
P/EPS 14.65 15.92 13.62 13.50 15.94 12.53 13.79 4.09%
EY 6.83 6.28 7.34 7.41 6.27 7.98 7.25 -3.88%
DY 5.22 8.20 3.85 3.77 3.23 3.49 3.70 25.65%
P/NAPS 3.03 3.39 3.06 3.31 3.65 2.69 2.53 12.71%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 25/11/16 24/08/16 20/05/16 23/02/16 27/11/15 26/08/15 -
Price 0.725 0.595 0.52 0.56 0.62 0.695 0.39 -
P/RPS 6.52 5.45 4.96 5.51 6.25 7.12 4.16 34.74%
P/EPS 18.47 15.53 13.62 14.27 15.94 20.25 13.28 24.47%
EY 5.42 6.44 7.34 7.01 6.27 4.94 7.53 -19.60%
DY 4.14 8.40 3.85 3.57 3.23 2.16 3.85 4.93%
P/NAPS 3.82 3.31 3.06 3.50 3.65 4.34 2.44 34.64%

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