[REX] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -12.65%
YoY- -65.56%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 97,646 98,128 100,994 101,235 103,365 102,864 98,258 -0.41%
PBT 5,211 5,469 4,392 4,460 5,063 5,585 6,692 -15.37%
Tax -798 -915 -1,053 -1,098 -1,214 -1,190 -456 45.26%
NP 4,413 4,554 3,339 3,362 3,849 4,395 6,236 -20.60%
-
NP to SH 4,413 4,554 3,339 3,362 3,849 4,395 6,236 -20.60%
-
Tax Rate 15.31% 16.73% 23.98% 24.62% 23.98% 21.31% 6.81% -
Total Cost 93,233 93,574 97,655 97,873 99,516 98,469 92,022 0.87%
-
Net Worth 73,779 69,729 69,812 70,119 68,339 67,068 67,750 5.85%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - 1,531 1,531 1,531 1,531 - -
Div Payout % - - 45.86% 45.55% 39.78% 34.84% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 73,779 69,729 69,812 70,119 68,339 67,068 67,750 5.85%
NOSH 32,359 30,990 30,890 30,889 30,923 30,625 30,936 3.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.52% 4.64% 3.31% 3.32% 3.72% 4.27% 6.35% -
ROE 5.98% 6.53% 4.78% 4.79% 5.63% 6.55% 9.20% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 301.75 316.63 326.94 327.73 334.26 335.88 317.61 -3.36%
EPS 13.64 14.69 10.81 10.88 12.45 14.35 20.16 -22.94%
DPS 0.00 0.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 2.28 2.25 2.26 2.27 2.21 2.19 2.19 2.72%
Adjusted Per Share Value based on latest NOSH - 30,889
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.86 14.93 15.37 15.40 15.73 15.65 14.95 -0.40%
EPS 0.67 0.69 0.51 0.51 0.59 0.67 0.95 -20.78%
DPS 0.00 0.00 0.23 0.23 0.23 0.23 0.00 -
NAPS 0.1123 0.1061 0.1062 0.1067 0.104 0.1021 0.1031 5.86%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.32 1.57 1.62 2.30 2.56 2.68 2.57 -
P/RPS 0.44 0.50 0.50 0.70 0.77 0.80 0.81 -33.44%
P/EPS 9.68 10.68 14.99 21.13 20.57 18.67 12.75 -16.79%
EY 10.33 9.36 6.67 4.73 4.86 5.35 7.84 20.20%
DY 0.00 0.00 3.09 2.17 1.95 1.87 0.00 -
P/NAPS 0.58 0.70 0.72 1.01 1.16 1.22 1.17 -37.39%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 28/11/02 29/08/02 30/05/02 28/02/02 23/11/01 -
Price 1.54 1.44 1.69 2.02 2.39 2.47 2.87 -
P/RPS 0.51 0.45 0.52 0.62 0.72 0.74 0.90 -31.54%
P/EPS 11.29 9.80 15.63 18.56 19.20 17.21 14.24 -14.34%
EY 8.86 10.20 6.40 5.39 5.21 5.81 7.02 16.80%
DY 0.00 0.00 2.96 2.48 2.09 2.02 0.00 -
P/NAPS 0.68 0.64 0.75 0.89 1.08 1.13 1.31 -35.43%

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