[REX] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -8.98%
YoY- -47.45%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 178,921 174,866 174,175 171,937 164,697 163,867 160,901 7.34%
PBT 3,041 3,358 3,933 3,744 5,216 5,184 5,473 -32.43%
Tax -893 -754 -659 -1,310 -2,542 -3,351 -3,493 -59.75%
NP 2,148 2,604 3,274 2,434 2,674 1,833 1,980 5.58%
-
NP to SH 2,148 2,604 3,274 2,434 2,674 1,833 1,980 5.58%
-
Tax Rate 29.37% 22.45% 16.76% 34.99% 48.73% 64.64% 63.82% -
Total Cost 176,773 172,262 170,901 169,503 162,023 162,034 158,921 7.36%
-
Net Worth 130,431 129,937 111,803 124,868 125,956 124,379 112,542 10.34%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,118 1,118 1,118 1,125 1,125 1,125 1,125 -0.41%
Div Payout % 52.05% 42.94% 34.15% 46.24% 42.09% 61.40% 56.84% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 130,431 129,937 111,803 124,868 125,956 124,379 112,542 10.34%
NOSH 56,220 56,250 55,901 55,744 55,980 56,026 56,271 -0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.20% 1.49% 1.88% 1.42% 1.62% 1.12% 1.23% -
ROE 1.65% 2.00% 2.93% 1.95% 2.12% 1.47% 1.76% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 318.25 310.87 311.57 308.44 294.20 292.48 285.94 7.40%
EPS 3.82 4.63 5.86 4.37 4.78 3.27 3.52 5.60%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 2.32 2.31 2.00 2.24 2.25 2.22 2.00 10.41%
Adjusted Per Share Value based on latest NOSH - 55,744
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 27.21 26.59 26.48 26.14 25.04 24.92 24.47 7.33%
EPS 0.33 0.40 0.50 0.37 0.41 0.28 0.30 6.56%
DPS 0.17 0.17 0.17 0.17 0.17 0.17 0.17 0.00%
NAPS 0.1983 0.1976 0.17 0.1899 0.1915 0.1891 0.1711 10.34%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.89 0.88 0.56 0.78 0.81 0.90 0.96 -
P/RPS 0.28 0.28 0.18 0.25 0.28 0.31 0.34 -12.15%
P/EPS 23.29 19.01 9.56 17.86 16.96 27.51 27.28 -10.01%
EY 4.29 5.26 10.46 5.60 5.90 3.64 3.67 10.97%
DY 2.25 2.27 3.57 2.56 2.47 2.22 2.08 5.38%
P/NAPS 0.38 0.38 0.28 0.35 0.36 0.41 0.48 -14.43%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.80 0.90 0.63 0.70 0.80 0.89 0.98 -
P/RPS 0.25 0.29 0.20 0.23 0.27 0.30 0.34 -18.54%
P/EPS 20.94 19.44 10.76 16.03 16.75 27.20 27.85 -17.32%
EY 4.78 5.14 9.30 6.24 5.97 3.68 3.59 21.04%
DY 2.50 2.22 3.17 2.86 2.50 2.25 2.04 14.53%
P/NAPS 0.34 0.39 0.32 0.31 0.36 0.40 0.49 -21.64%

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