[REX] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -33.76%
YoY- -70.74%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 165,230 159,772 157,955 153,120 145,022 146,565 147,759 7.71%
PBT 5,789 4,310 2,663 3,351 3,560 2,658 2,483 75.55%
Tax -1,771 -3,138 -2,504 -2,839 -2,787 -1,484 -1,576 8.06%
NP 4,018 1,172 159 512 773 1,174 907 169.00%
-
NP to SH 4,018 1,172 159 512 773 1,201 934 163.80%
-
Tax Rate 30.59% 72.81% 94.03% 84.72% 78.29% 55.83% 63.47% -
Total Cost 161,212 158,600 157,796 152,608 144,249 145,391 146,852 6.39%
-
Net Worth 141,171 140,964 128,789 126,331 123,787 123,160 120,765 10.93%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 141,171 140,964 128,789 126,331 123,787 123,160 120,765 10.93%
NOSH 61,647 61,556 56,240 56,147 56,012 56,237 56,170 6.38%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.43% 0.73% 0.10% 0.33% 0.53% 0.80% 0.61% -
ROE 2.85% 0.83% 0.12% 0.41% 0.62% 0.98% 0.77% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 268.03 259.55 280.86 272.71 258.91 260.62 263.06 1.25%
EPS 6.52 1.90 0.28 0.91 1.38 2.14 1.66 148.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.29 2.29 2.25 2.21 2.19 2.15 4.28%
Adjusted Per Share Value based on latest NOSH - 56,147
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.12 24.29 24.02 23.28 22.05 22.29 22.47 7.69%
EPS 0.61 0.18 0.02 0.08 0.12 0.18 0.14 166.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2147 0.2143 0.1958 0.1921 0.1882 0.1873 0.1836 10.96%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.43 1.50 1.51 1.58 1.05 1.15 1.02 -
P/RPS 0.53 0.58 0.54 0.58 0.41 0.44 0.39 22.62%
P/EPS 21.94 78.78 534.10 173.27 76.08 53.85 61.34 -49.51%
EY 4.56 1.27 0.19 0.58 1.31 1.86 1.63 98.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.66 0.70 0.48 0.53 0.47 20.22%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 19/11/15 11/08/15 15/05/15 27/02/15 07/11/14 18/08/14 -
Price 1.52 1.60 1.45 1.66 1.61 1.12 1.02 -
P/RPS 0.57 0.62 0.52 0.61 0.62 0.43 0.39 28.69%
P/EPS 23.32 84.04 512.88 182.04 116.66 52.44 61.34 -47.42%
EY 4.29 1.19 0.19 0.55 0.86 1.91 1.63 90.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.63 0.74 0.73 0.51 0.47 25.32%

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