[REXIT] YoY Annual (Unaudited) Result on 30-Jun-2018 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
YoY- 4.07%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 24,647 25,059 21,982 21,173 20,576 18,844 17,002 6.37%
PBT 12,786 12,852 10,513 10,268 9,837 8,839 5,816 14.01%
Tax -2,892 -3,336 -2,636 -2,411 -2,287 -1,982 -492 34.30%
NP 9,894 9,516 7,877 7,857 7,550 6,857 5,324 10.87%
-
NP to SH 9,894 9,516 7,877 7,857 7,550 6,857 5,324 10.87%
-
Tax Rate 22.62% 25.96% 25.07% 23.48% 23.25% 22.42% 8.46% -
Total Cost 14,753 15,543 14,105 13,316 13,026 11,987 11,678 3.96%
-
Net Worth 41,822 36,838 35,516 33,911 32,197 30,515 28,974 6.30%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 6,970 5,262 5,327 5,354 5,366 3,590 2,716 16.99%
Div Payout % 70.45% 55.30% 67.63% 68.15% 71.08% 52.36% 51.02% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 41,822 36,838 35,516 33,911 32,197 30,515 28,974 6.30%
NOSH 189,333 189,333 189,333 189,333 189,333 179,502 181,088 0.74%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 40.14% 37.97% 35.83% 37.11% 36.69% 36.39% 31.31% -
ROE 23.66% 25.83% 22.18% 23.17% 23.45% 22.47% 18.38% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 14.14 14.28 12.38 11.86 11.50 10.50 9.39 7.05%
EPS 5.68 5.42 4.44 4.40 4.22 3.82 2.94 11.58%
DPS 4.00 3.00 3.00 3.00 3.00 2.00 1.50 17.74%
NAPS 0.24 0.21 0.20 0.19 0.18 0.17 0.16 6.98%
Adjusted Per Share Value based on latest NOSH - 189,333
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 13.02 13.24 11.61 11.18 10.87 9.95 8.98 6.38%
EPS 5.23 5.03 4.16 4.15 3.99 3.62 2.81 10.89%
DPS 3.68 2.78 2.81 2.83 2.83 1.90 1.43 17.04%
NAPS 0.2209 0.1946 0.1876 0.1791 0.1701 0.1612 0.153 6.30%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.84 0.585 0.685 0.645 0.865 0.52 0.405 -
P/RPS 5.94 4.10 5.53 5.44 7.52 4.95 4.31 5.48%
P/EPS 14.79 10.78 15.44 14.65 20.49 13.61 13.78 1.18%
EY 6.76 9.27 6.48 6.83 4.88 7.35 7.26 -1.18%
DY 4.76 5.13 4.38 4.65 3.47 3.85 3.70 4.28%
P/NAPS 3.50 2.79 3.43 3.39 4.81 3.06 2.53 5.55%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/08/21 25/08/20 28/08/19 28/08/18 25/08/17 24/08/16 26/08/15 -
Price 0.85 0.655 0.635 0.685 0.885 0.52 0.39 -
P/RPS 6.01 4.59 5.13 5.77 7.69 4.95 4.15 6.36%
P/EPS 14.97 12.07 14.32 15.56 20.97 13.61 13.27 2.02%
EY 6.68 8.28 6.99 6.43 4.77 7.35 7.54 -1.99%
DY 4.71 4.58 4.72 4.38 3.39 3.85 3.85 3.41%
P/NAPS 3.54 3.12 3.18 3.61 4.92 3.06 2.44 6.39%

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