[REX] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
04-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -12.29%
YoY- 112.88%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 98,258 105,958 100,116 101,658 101,533 87,640 68,698 26.91%
PBT 6,692 11,208 11,637 11,460 13,301 9,437 6,579 1.14%
Tax -456 -1,447 -1,379 -1,114 -1,505 -357 -80 218.75%
NP 6,236 9,761 10,258 10,346 11,796 9,080 6,499 -2.71%
-
NP to SH 6,236 9,761 10,258 10,346 11,796 9,080 6,499 -2.71%
-
Tax Rate 6.81% 12.91% 11.85% 9.72% 11.31% 3.78% 1.22% -
Total Cost 92,022 96,197 89,858 91,312 89,737 78,560 62,199 29.80%
-
Net Worth 67,750 67,614 65,500 63,807 61,506 59,679 57,395 11.68%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - 1,423 1,423 - -
Div Payout % - - - - 12.07% 15.68% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 67,750 67,614 65,500 63,807 61,506 59,679 57,395 11.68%
NOSH 30,936 30,874 30,896 30,824 30,753 30,762 30,692 0.52%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.35% 9.21% 10.25% 10.18% 11.62% 10.36% 9.46% -
ROE 9.20% 14.44% 15.66% 16.21% 19.18% 15.21% 11.32% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 317.61 343.19 324.04 329.79 330.15 284.89 223.82 26.25%
EPS 20.16 31.62 33.20 33.56 38.36 29.52 21.17 -3.20%
DPS 0.00 0.00 0.00 0.00 4.63 4.63 0.00 -
NAPS 2.19 2.19 2.12 2.07 2.00 1.94 1.87 11.09%
Adjusted Per Share Value based on latest NOSH - 30,824
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 14.94 16.11 15.22 15.46 15.44 13.33 10.45 26.88%
EPS 0.95 1.48 1.56 1.57 1.79 1.38 0.99 -2.70%
DPS 0.00 0.00 0.00 0.00 0.22 0.22 0.00 -
NAPS 0.103 0.1028 0.0996 0.097 0.0935 0.0907 0.0873 11.64%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.57 2.81 3.02 3.22 4.08 4.92 5.60 -
P/RPS 0.81 0.82 0.93 0.98 1.24 1.73 2.50 -52.79%
P/EPS 12.75 8.89 9.10 9.59 10.64 16.67 26.45 -38.49%
EY 7.84 11.25 10.99 10.42 9.40 6.00 3.78 62.56%
DY 0.00 0.00 0.00 0.00 1.13 0.94 0.00 -
P/NAPS 1.17 1.28 1.42 1.56 2.04 2.54 2.99 -46.47%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 23/11/01 28/08/01 17/07/01 04/04/01 14/12/00 01/09/00 - -
Price 2.87 2.92 2.97 2.85 3.58 4.76 0.00 -
P/RPS 0.90 0.85 0.92 0.86 1.08 1.67 0.00 -
P/EPS 14.24 9.24 8.95 8.49 9.33 16.13 0.00 -
EY 7.02 10.83 11.18 11.78 10.71 6.20 0.00 -
DY 0.00 0.00 0.00 0.00 1.29 0.97 0.00 -
P/NAPS 1.31 1.33 1.40 1.38 1.79 2.45 0.00 -

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