[REXIT] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 8.81%
YoY- 25.06%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 26,758 24,060 25,498 24,580 20,808 21,306 19,512 5.40%
PBT 14,118 13,800 14,308 12,622 10,010 10,130 9,438 6.93%
Tax -3,814 -3,522 -4,004 -3,808 -2,962 -2,574 -2,412 7.93%
NP 10,304 10,278 10,304 8,814 7,048 7,556 7,026 6.58%
-
NP to SH 10,304 10,278 10,304 8,814 7,048 7,556 7,026 6.58%
-
Tax Rate 27.02% 25.52% 27.98% 30.17% 29.59% 25.41% 25.56% -
Total Cost 16,454 13,782 15,194 15,766 13,760 13,750 12,486 4.70%
-
Net Worth 40,048 38,337 36,838 33,740 32,747 30,354 33,978 2.77%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 13,929 13,940 14,033 10,654 10,915 10,713 10,730 4.44%
Div Payout % 135.19% 135.64% 136.20% 120.89% 154.88% 141.79% 152.72% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 40,048 38,337 36,838 33,740 32,747 30,354 33,978 2.77%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 38.51% 42.72% 40.41% 35.86% 33.87% 35.46% 36.01% -
ROE 25.73% 26.81% 27.97% 26.12% 21.52% 24.89% 20.68% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 15.37 13.81 14.54 13.84 11.44 11.93 10.91 5.87%
EPS 5.92 5.90 5.88 4.96 3.88 4.24 3.92 7.10%
DPS 8.00 8.00 8.00 6.00 6.00 6.00 6.00 4.90%
NAPS 0.23 0.22 0.21 0.19 0.18 0.17 0.19 3.23%
Adjusted Per Share Value based on latest NOSH - 189,333
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 14.13 12.71 13.47 12.98 10.99 11.25 10.31 5.39%
EPS 5.44 5.43 5.44 4.66 3.72 3.99 3.71 6.58%
DPS 7.36 7.36 7.41 5.63 5.77 5.66 5.67 4.44%
NAPS 0.2115 0.2025 0.1946 0.1782 0.173 0.1603 0.1795 2.77%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.73 0.91 0.90 0.60 0.53 0.73 0.575 -
P/RPS 4.75 6.59 6.19 4.33 4.63 6.12 5.27 -1.71%
P/EPS 12.34 15.43 15.32 12.09 13.68 17.25 14.64 -2.80%
EY 8.11 6.48 6.53 8.27 7.31 5.80 6.83 2.90%
DY 10.96 8.79 8.89 10.00 11.32 8.22 10.43 0.82%
P/NAPS 3.17 4.14 4.29 3.16 2.94 4.29 3.03 0.75%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 17/02/23 10/02/22 23/02/21 26/02/20 27/02/19 23/02/18 20/02/17 -
Price 0.765 0.87 1.06 0.575 0.60 0.765 0.725 -
P/RPS 4.98 6.30 7.29 4.15 5.25 6.41 6.64 -4.67%
P/EPS 12.93 14.75 18.05 11.59 15.49 18.08 18.45 -5.75%
EY 7.74 6.78 5.54 8.63 6.46 5.53 5.42 6.11%
DY 10.46 9.20 7.55 10.43 10.00 7.84 8.28 3.97%
P/NAPS 3.33 3.95 5.05 3.03 3.33 4.50 3.82 -2.26%

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