[REX] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 419.5%
YoY- 162.64%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 180,250 131,522 149,884 130,752 129,466 129,714 165,460 1.32%
PBT 6,315 5,384 7,990 2,714 -2,994 -2,124 3,258 10.70%
Tax -1,932 -1,380 -1,944 -682 -250 -48 -660 17.94%
NP 4,383 4,004 6,046 2,032 -3,244 -2,172 2,598 8.36%
-
NP to SH 4,383 4,004 6,046 2,032 -3,244 -2,172 2,598 8.36%
-
Tax Rate 30.59% 25.63% 24.33% 25.13% - - 20.26% -
Total Cost 175,867 127,518 143,838 128,720 132,710 131,886 162,862 1.18%
-
Net Worth 141,122 120,568 119,461 107,774 110,565 130,431 129,899 1.28%
Dividend
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 141,122 120,568 119,461 107,774 110,565 130,431 129,899 1.28%
NOSH 61,625 56,078 56,085 56,132 56,124 55,979 55,991 1.48%
Ratio Analysis
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.43% 3.04% 4.03% 1.55% -2.51% -1.67% 1.57% -
ROE 3.11% 3.32% 5.06% 1.89% -2.93% -1.67% 2.00% -
Per Share
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 292.49 234.53 267.24 232.93 230.68 231.72 295.51 -0.15%
EPS 7.11 7.14 10.78 3.62 -5.78 -3.88 4.64 6.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.15 2.13 1.92 1.97 2.33 2.32 -0.19%
Adjusted Per Share Value based on latest NOSH - 55,952
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 27.41 20.00 22.79 19.88 19.69 19.72 25.16 1.32%
EPS 0.67 0.61 0.92 0.31 -0.49 -0.33 0.40 8.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2146 0.1833 0.1816 0.1639 0.1681 0.1983 0.1975 1.28%
Price Multiplier on Financial Quarter End Date
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/12/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.43 1.02 0.70 0.50 0.47 0.89 0.89 -
P/RPS 0.00 0.43 0.26 0.21 0.20 0.38 0.30 -
P/EPS 0.00 14.29 6.49 13.81 -8.13 -22.94 19.18 -
EY 0.00 7.00 15.40 7.24 -12.30 -4.36 5.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.47 0.33 0.26 0.24 0.38 0.38 10.32%
Price Multiplier on Announcement Date
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 22/02/16 18/08/14 28/08/13 29/08/12 25/08/11 30/08/10 27/08/09 -
Price 1.52 1.02 0.66 0.50 0.435 0.83 0.80 -
P/RPS 0.00 0.43 0.25 0.21 0.19 0.36 0.27 -
P/EPS 0.00 14.29 6.12 13.81 -7.53 -21.39 17.24 -
EY 0.00 7.00 16.33 7.24 -13.29 -4.67 5.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.47 0.31 0.26 0.22 0.36 0.34 13.15%

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