[REXIT] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
14-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 1.18%
YoY- -0.1%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 19,512 17,434 15,406 12,636 13,576 13,592 15,192 4.25%
PBT 9,438 8,666 3,340 4,122 4,156 3,878 4,876 11.62%
Tax -2,412 -1,968 -124 -14 -44 -54 -18 126.04%
NP 7,026 6,698 3,216 4,108 4,112 3,824 4,858 6.33%
-
NP to SH 7,026 6,698 3,216 4,108 4,112 3,824 4,858 6.33%
-
Tax Rate 25.56% 22.71% 3.71% 0.34% 1.06% 1.39% 0.37% -
Total Cost 12,486 10,736 12,190 8,528 9,464 9,768 10,334 3.20%
-
Net Worth 33,978 30,774 27,409 32,718 31,488 33,413 31,521 1.25%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 10,730 7,241 5,481 14,541 7,409 - 7,416 6.34%
Div Payout % 152.72% 108.11% 170.45% 353.98% 180.18% - 152.67% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 33,978 30,774 27,409 32,718 31,488 33,413 31,521 1.25%
NOSH 189,333 181,027 182,727 181,769 185,225 185,631 185,419 0.34%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 36.01% 38.42% 20.87% 32.51% 30.29% 28.13% 31.98% -
ROE 20.68% 21.76% 11.73% 12.56% 13.06% 11.44% 15.41% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.91 9.63 8.43 6.95 7.33 7.32 8.19 4.89%
EPS 3.92 3.70 1.76 2.26 2.22 2.06 2.62 6.93%
DPS 6.00 4.00 3.00 8.00 4.00 0.00 4.00 6.98%
NAPS 0.19 0.17 0.15 0.18 0.17 0.18 0.17 1.86%
Adjusted Per Share Value based on latest NOSH - 182,280
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.31 9.21 8.14 6.67 7.17 7.18 8.02 4.27%
EPS 3.71 3.54 1.70 2.17 2.17 2.02 2.57 6.30%
DPS 5.67 3.82 2.90 7.68 3.91 0.00 3.92 6.33%
NAPS 0.1795 0.1625 0.1448 0.1728 0.1663 0.1765 0.1665 1.25%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.575 0.62 0.33 0.35 0.26 0.30 0.36 -
P/RPS 5.27 6.44 3.91 5.03 3.55 4.10 4.39 3.08%
P/EPS 14.64 16.76 18.75 15.49 11.71 14.56 13.74 1.06%
EY 6.83 5.97 5.33 6.46 8.54 6.87 7.28 -1.05%
DY 10.43 6.45 9.09 22.86 15.38 0.00 11.11 -1.04%
P/NAPS 3.03 3.65 2.20 1.94 1.53 1.67 2.12 6.12%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 23/02/16 13/02/15 14/02/14 06/02/13 16/02/12 18/02/11 -
Price 0.725 0.62 0.35 0.39 0.27 0.28 0.37 -
P/RPS 6.64 6.44 4.15 5.61 3.68 3.82 4.52 6.61%
P/EPS 18.45 16.76 19.89 17.26 12.16 13.59 14.12 4.55%
EY 5.42 5.97 5.03 5.79 8.22 7.36 7.08 -4.35%
DY 8.28 6.45 8.57 20.51 14.81 0.00 10.81 -4.34%
P/NAPS 3.82 3.65 2.33 2.17 1.59 1.56 2.18 9.79%

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