[REX] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
17-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -0.85%
YoY- 57.84%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 102,864 98,258 105,958 100,116 101,658 101,533 87,640 11.23%
PBT 5,585 6,692 11,208 11,637 11,460 13,301 9,437 -29.44%
Tax -1,190 -456 -1,447 -1,379 -1,114 -1,505 -357 122.65%
NP 4,395 6,236 9,761 10,258 10,346 11,796 9,080 -38.27%
-
NP to SH 4,395 6,236 9,761 10,258 10,346 11,796 9,080 -38.27%
-
Tax Rate 21.31% 6.81% 12.91% 11.85% 9.72% 11.31% 3.78% -
Total Cost 98,469 92,022 96,197 89,858 91,312 89,737 78,560 16.20%
-
Net Worth 67,068 67,750 67,614 65,500 63,807 61,506 59,679 8.06%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 1,531 - - - - 1,423 1,423 4.98%
Div Payout % 34.84% - - - - 12.07% 15.68% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 67,068 67,750 67,614 65,500 63,807 61,506 59,679 8.06%
NOSH 30,625 30,936 30,874 30,896 30,824 30,753 30,762 -0.29%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.27% 6.35% 9.21% 10.25% 10.18% 11.62% 10.36% -
ROE 6.55% 9.20% 14.44% 15.66% 16.21% 19.18% 15.21% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 335.88 317.61 343.19 324.04 329.79 330.15 284.89 11.56%
EPS 14.35 20.16 31.62 33.20 33.56 38.36 29.52 -38.09%
DPS 5.00 0.00 0.00 0.00 0.00 4.63 4.63 5.24%
NAPS 2.19 2.19 2.19 2.12 2.07 2.00 1.94 8.39%
Adjusted Per Share Value based on latest NOSH - 30,896
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 15.64 14.94 16.11 15.22 15.46 15.44 13.33 11.21%
EPS 0.67 0.95 1.48 1.56 1.57 1.79 1.38 -38.14%
DPS 0.23 0.00 0.00 0.00 0.00 0.22 0.22 2.99%
NAPS 0.102 0.103 0.1028 0.0996 0.097 0.0935 0.0907 8.11%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.68 2.57 2.81 3.02 3.22 4.08 4.92 -
P/RPS 0.80 0.81 0.82 0.93 0.98 1.24 1.73 -40.11%
P/EPS 18.67 12.75 8.89 9.10 9.59 10.64 16.67 7.82%
EY 5.35 7.84 11.25 10.99 10.42 9.40 6.00 -7.33%
DY 1.87 0.00 0.00 0.00 0.00 1.13 0.94 57.97%
P/NAPS 1.22 1.17 1.28 1.42 1.56 2.04 2.54 -38.58%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 23/11/01 28/08/01 17/07/01 04/04/01 14/12/00 01/09/00 -
Price 2.47 2.87 2.92 2.97 2.85 3.58 4.76 -
P/RPS 0.74 0.90 0.85 0.92 0.86 1.08 1.67 -41.79%
P/EPS 17.21 14.24 9.24 8.95 8.49 9.33 16.13 4.40%
EY 5.81 7.02 10.83 11.18 11.78 10.71 6.20 -4.22%
DY 2.02 0.00 0.00 0.00 0.00 1.29 0.97 62.85%
P/NAPS 1.13 1.31 1.33 1.40 1.38 1.79 2.45 -40.22%

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