[REX] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 31.56%
YoY- 27.12%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 162,673 174,175 160,901 116,927 98,837 98,460 81,428 12.21%
PBT 4,046 3,933 5,473 6,075 4,332 5,039 4,367 -1.26%
Tax -1,475 -659 -3,493 -262 241 -992 -305 30.01%
NP 2,571 3,274 1,980 5,813 4,573 4,047 4,062 -7.33%
-
NP to SH 2,571 3,274 1,980 5,813 4,573 4,047 4,062 -7.33%
-
Tax Rate 36.46% 16.76% 63.82% 4.31% -5.56% 19.69% 6.98% -
Total Cost 160,102 170,901 158,921 111,114 94,264 94,413 77,366 12.87%
-
Net Worth 131,637 128,409 123,209 122,745 96,938 88,282 73,586 10.16%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 1,121 1,120 - - 4,027 - -
Div Payout % - 34.25% 56.57% - - 99.52% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 131,637 128,409 123,209 122,745 96,938 88,282 73,586 10.16%
NOSH 56,015 56,074 56,004 56,048 40,730 40,683 35,377 7.95%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.58% 1.88% 1.23% 4.97% 4.63% 4.11% 4.99% -
ROE 1.95% 2.55% 1.61% 4.74% 4.72% 4.58% 5.52% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 290.40 310.62 287.30 208.62 242.66 242.02 230.17 3.94%
EPS 4.59 5.84 3.53 10.19 11.23 9.96 11.48 -14.15%
DPS 0.00 2.00 2.00 0.00 0.00 9.90 0.00 -
NAPS 2.35 2.29 2.20 2.19 2.38 2.17 2.08 2.05%
Adjusted Per Share Value based on latest NOSH - 56,009
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 24.73 26.48 24.47 17.78 15.03 14.97 12.38 12.21%
EPS 0.39 0.50 0.30 0.88 0.70 0.62 0.62 -7.42%
DPS 0.00 0.17 0.17 0.00 0.00 0.61 0.00 -
NAPS 0.2002 0.1952 0.1873 0.1866 0.1474 0.1342 0.1119 10.17%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.66 0.56 0.96 1.09 1.00 1.34 1.38 -
P/RPS 0.23 0.18 0.33 0.52 0.41 0.55 0.60 -14.75%
P/EPS 14.38 9.59 27.15 10.51 8.91 13.47 12.02 3.03%
EY 6.95 10.43 3.68 9.52 11.23 7.42 8.32 -2.95%
DY 0.00 3.57 2.08 0.00 0.00 7.39 0.00 -
P/NAPS 0.28 0.24 0.44 0.50 0.42 0.62 0.66 -13.30%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.90 0.63 0.98 1.05 1.10 1.34 1.48 -
P/RPS 0.31 0.20 0.34 0.50 0.45 0.55 0.64 -11.37%
P/EPS 19.61 10.79 27.72 10.12 9.80 13.47 12.89 7.23%
EY 5.10 9.27 3.61 9.88 10.21 7.42 7.76 -6.75%
DY 0.00 3.17 2.04 0.00 0.00 7.39 0.00 -
P/NAPS 0.38 0.28 0.45 0.48 0.46 0.62 0.71 -9.88%

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