[REX] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -46.63%
YoY- -57.74%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 153,120 145,022 146,565 147,759 153,784 156,940 154,986 -0.80%
PBT 3,351 3,560 2,658 2,483 3,835 3,786 4,160 -13.43%
Tax -2,839 -2,787 -1,484 -1,576 -2,112 -1,858 -2,491 9.11%
NP 512 773 1,174 907 1,723 1,928 1,669 -54.54%
-
NP to SH 512 773 1,201 934 1,750 1,955 1,669 -54.54%
-
Tax Rate 84.72% 78.29% 55.83% 63.47% 55.07% 49.08% 59.88% -
Total Cost 152,608 144,249 145,391 146,852 152,061 155,012 153,317 -0.30%
-
Net Worth 126,331 123,787 123,160 120,765 120,908 120,629 120,399 3.26%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 126,331 123,787 123,160 120,765 120,908 120,629 120,399 3.26%
NOSH 56,147 56,012 56,237 56,170 55,976 56,106 55,740 0.48%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.33% 0.53% 0.80% 0.61% 1.12% 1.23% 1.08% -
ROE 0.41% 0.62% 0.98% 0.77% 1.45% 1.62% 1.39% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 272.71 258.91 260.62 263.06 274.73 279.72 278.05 -1.28%
EPS 0.91 1.38 2.14 1.66 3.13 3.48 2.99 -54.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.21 2.19 2.15 2.16 2.15 2.16 2.76%
Adjusted Per Share Value based on latest NOSH - 56,170
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 23.28 22.05 22.29 22.47 23.38 23.86 23.57 -0.82%
EPS 0.08 0.12 0.18 0.14 0.27 0.30 0.25 -53.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1921 0.1882 0.1873 0.1836 0.1838 0.1834 0.1831 3.25%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.58 1.05 1.15 1.02 0.88 0.80 0.69 -
P/RPS 0.58 0.41 0.44 0.39 0.32 0.29 0.25 75.34%
P/EPS 173.27 76.08 53.85 61.34 28.15 22.96 23.04 284.32%
EY 0.58 1.31 1.86 1.63 3.55 4.36 4.34 -73.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.48 0.53 0.47 0.41 0.37 0.32 68.59%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 15/05/15 27/02/15 07/11/14 18/08/14 28/05/14 28/02/14 29/11/13 -
Price 1.66 1.61 1.12 1.02 0.88 0.82 0.85 -
P/RPS 0.61 0.62 0.43 0.39 0.32 0.29 0.31 57.09%
P/EPS 182.04 116.66 52.44 61.34 28.15 23.53 28.39 245.53%
EY 0.55 0.86 1.91 1.63 3.55 4.25 3.52 -71.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.51 0.47 0.41 0.38 0.39 53.32%

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