[REXIT] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 40.49%
YoY- -24.81%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 13,415 15,453 17,543 19,435 23,962 20,952 17,752 -4.55%
PBT 3,451 4,639 5,511 7,231 9,861 9,189 6,599 -10.23%
Tax -47 -50 218 -139 -242 -113 7 -
NP 3,404 4,589 5,729 7,092 9,619 9,076 6,606 -10.45%
-
NP to SH 3,404 4,589 6,400 7,179 9,548 9,223 6,606 -10.45%
-
Tax Rate 1.36% 1.08% -3.96% 1.92% 2.45% 1.23% -0.11% -
Total Cost 10,011 10,864 11,814 12,343 14,343 11,876 11,146 -1.77%
-
Net Worth 29,582 31,456 29,854 32,161 32,174 30,301 20,466 6.32%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,697 - 6,530 6,621 6,624 4,734 1,137 21.69%
Div Payout % 108.63% - 102.04% 92.23% 69.38% 51.33% 17.21% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 29,582 31,456 29,854 32,161 32,174 30,301 20,466 6.32%
NOSH 184,891 185,040 186,588 189,182 189,260 189,383 113,700 8.43%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 25.37% 29.70% 32.66% 36.49% 40.14% 43.32% 37.21% -
ROE 11.51% 14.59% 21.44% 22.32% 29.68% 30.44% 32.28% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.26 8.35 9.40 10.27 12.66 11.06 15.61 -11.96%
EPS 1.84 2.48 3.43 3.79 5.04 4.87 5.81 -17.42%
DPS 2.00 0.00 3.50 3.50 3.50 2.50 1.00 12.23%
NAPS 0.16 0.17 0.16 0.17 0.17 0.16 0.18 -1.94%
Adjusted Per Share Value based on latest NOSH - 188,969
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.09 8.16 9.27 10.26 12.66 11.07 9.38 -4.55%
EPS 1.80 2.42 3.38 3.79 5.04 4.87 3.49 -10.43%
DPS 1.95 0.00 3.45 3.50 3.50 2.50 0.60 21.68%
NAPS 0.1562 0.1661 0.1577 0.1699 0.1699 0.16 0.1081 6.32%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.28 0.32 0.53 0.54 1.56 2.63 2.22 -
P/RPS 3.86 3.83 5.64 5.26 12.32 23.77 14.22 -19.51%
P/EPS 15.21 12.90 15.45 14.23 30.92 54.00 38.21 -14.21%
EY 6.58 7.75 6.47 7.03 3.23 1.85 2.62 16.57%
DY 7.14 0.00 6.60 6.48 2.24 0.95 0.45 58.45%
P/NAPS 1.75 1.88 3.31 3.18 9.18 16.44 12.33 -27.75%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 25/08/10 26/08/09 19/08/08 21/08/07 16/08/06 -
Price 0.26 0.27 0.44 0.62 1.05 2.55 1.93 -
P/RPS 3.58 3.23 4.68 6.04 8.29 23.05 12.36 -18.64%
P/EPS 14.12 10.89 12.83 16.34 20.81 52.36 33.22 -13.27%
EY 7.08 9.19 7.80 6.12 4.80 1.91 3.01 15.30%
DY 7.69 0.00 7.95 5.65 3.33 0.98 0.52 56.60%
P/NAPS 1.63 1.59 2.75 3.65 6.18 15.94 10.72 -26.92%

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