[REX] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.31%
YoY- -21.5%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 140,385 144,799 152,947 162,672 168,225 178,921 174,866 -13.60%
PBT -1,566 1,354 2,978 4,045 3,243 3,041 3,358 -
Tax -1,239 -1,189 -1,411 -1,475 -848 -893 -754 39.20%
NP -2,805 165 1,567 2,570 2,395 2,148 2,604 -
-
NP to SH -2,805 165 1,567 2,570 2,395 2,148 2,604 -
-
Tax Rate - 87.81% 47.38% 36.46% 26.15% 29.37% 22.45% -
Total Cost 143,190 144,634 151,380 160,102 165,830 176,773 172,262 -11.58%
-
Net Worth 127,254 130,793 130,415 112,067 129,207 130,431 129,937 -1.38%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - 1,118 1,118 1,118 -
Div Payout % - - - - 46.68% 52.05% 42.94% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 127,254 130,793 130,415 112,067 129,207 130,431 129,937 -1.38%
NOSH 56,059 56,134 55,733 56,033 55,934 56,220 56,250 -0.22%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -2.00% 0.11% 1.02% 1.58% 1.42% 1.20% 1.49% -
ROE -2.20% 0.13% 1.20% 2.29% 1.85% 1.65% 2.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 250.42 257.95 274.43 290.31 300.76 318.25 310.87 -13.41%
EPS -5.00 0.29 2.81 4.59 4.28 3.82 4.63 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 2.27 2.33 2.34 2.00 2.31 2.32 2.31 -1.15%
Adjusted Per Share Value based on latest NOSH - 56,033
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.35 22.02 23.26 24.73 25.58 27.21 26.59 -13.60%
EPS -0.43 0.03 0.24 0.39 0.36 0.33 0.40 -
DPS 0.00 0.00 0.00 0.00 0.17 0.17 0.17 -
NAPS 0.1935 0.1989 0.1983 0.1704 0.1965 0.1983 0.1976 -1.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.89 0.79 0.66 0.80 0.89 0.88 -
P/RPS 0.32 0.35 0.29 0.23 0.27 0.28 0.28 9.30%
P/EPS -15.99 302.79 28.10 14.39 18.68 23.29 19.01 -
EY -6.25 0.33 3.56 6.95 5.35 4.29 5.26 -
DY 0.00 0.00 0.00 0.00 2.50 2.25 2.27 -
P/NAPS 0.35 0.38 0.34 0.33 0.35 0.38 0.38 -5.33%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 0.63 0.83 0.68 0.90 0.90 0.80 0.90 -
P/RPS 0.25 0.32 0.25 0.31 0.30 0.25 0.29 -9.41%
P/EPS -12.59 282.37 24.19 19.62 21.02 20.94 19.44 -
EY -7.94 0.35 4.13 5.10 4.76 4.78 5.14 -
DY 0.00 0.00 0.00 0.00 2.22 2.50 2.22 -
P/NAPS 0.28 0.36 0.29 0.45 0.39 0.34 0.39 -19.80%

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