[REXIT] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -1.13%
YoY- 5.24%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 24,781 24,390 21,397 21,081 19,865 18,669 16,909 6.57%
PBT 13,434 12,082 10,048 9,974 9,373 8,869 4,952 18.07%
Tax -3,738 -3,517 -2,636 -2,504 -2,274 -2,097 -512 39.23%
NP 9,696 8,565 7,412 7,470 7,098 6,772 4,440 13.88%
-
NP to SH 9,696 8,565 7,412 7,470 7,098 6,772 4,440 13.88%
-
Tax Rate 27.82% 29.11% 26.23% 25.11% 24.26% 23.64% 10.34% -
Total Cost 15,085 15,825 13,985 13,610 12,766 11,897 12,469 3.22%
-
Net Worth 38,592 34,297 34,479 32,131 30,376 28,715 27,295 5.93%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 9,355 7,220 7,258 7,140 7,147 4,785 3,639 17.02%
Div Payout % 96.49% 84.30% 97.93% 95.58% 100.69% 70.67% 81.97% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 38,592 34,297 34,479 32,131 30,376 28,715 27,295 5.93%
NOSH 189,333 189,333 189,333 189,333 189,333 179,469 181,967 0.66%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 39.13% 35.12% 34.64% 35.44% 35.73% 36.27% 26.26% -
ROE 25.12% 24.97% 21.50% 23.25% 23.37% 23.58% 16.27% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 14.13 13.51 11.79 11.81 11.12 10.40 9.29 7.23%
EPS 5.53 4.75 4.08 4.19 3.97 3.77 2.44 14.59%
DPS 5.33 4.00 4.00 4.00 4.00 2.67 2.00 17.72%
NAPS 0.22 0.19 0.19 0.18 0.17 0.16 0.15 6.58%
Adjusted Per Share Value based on latest NOSH - 189,333
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 13.09 12.88 11.30 11.13 10.49 9.86 8.93 6.57%
EPS 5.12 4.52 3.91 3.95 3.75 3.58 2.35 13.84%
DPS 4.94 3.81 3.83 3.77 3.78 2.53 1.92 17.04%
NAPS 0.2038 0.1812 0.1821 0.1697 0.1604 0.1517 0.1442 5.92%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.96 0.45 0.715 0.69 0.68 0.53 0.37 -
P/RPS 6.80 3.33 6.06 5.84 6.12 5.09 3.98 9.32%
P/EPS 17.37 9.48 17.51 16.49 17.12 14.05 15.16 2.29%
EY 5.76 10.54 5.71 6.07 5.84 7.12 6.59 -2.21%
DY 5.56 8.89 5.59 5.80 5.88 5.03 5.41 0.45%
P/NAPS 4.36 2.37 3.76 3.83 4.00 3.31 2.47 9.92%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 15/05/20 24/05/19 15/05/18 31/05/17 20/05/16 15/05/15 -
Price 0.90 0.54 0.615 0.695 0.825 0.56 0.38 -
P/RPS 6.37 4.00 5.22 5.89 7.42 5.38 4.09 7.65%
P/EPS 16.28 11.38 15.06 16.61 20.77 14.84 15.57 0.74%
EY 6.14 8.79 6.64 6.02 4.82 6.74 6.42 -0.73%
DY 5.93 7.41 6.50 5.76 4.85 4.76 5.26 2.01%
P/NAPS 4.09 2.84 3.24 3.86 4.85 3.50 2.53 8.32%

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