[REXIT] YoY Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 33.05%
YoY- -28.3%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 11,991 13,775 13,415 15,453 17,543 19,435 23,962 -10.89%
PBT 3,479 4,779 3,451 4,639 5,511 7,231 9,861 -15.93%
Tax -74 -25 -47 -50 218 -139 -242 -17.91%
NP 3,405 4,754 3,404 4,589 5,729 7,092 9,619 -15.88%
-
NP to SH 3,405 4,754 3,404 4,589 6,400 7,179 9,548 -15.78%
-
Tax Rate 2.13% 0.52% 1.36% 1.08% -3.96% 1.92% 2.45% -
Total Cost 8,586 9,021 10,011 10,864 11,814 12,343 14,343 -8.19%
-
Net Worth 25,491 31,083 29,582 31,456 29,854 32,161 32,174 -3.80%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 7,283 3,656 3,697 - 6,530 6,621 6,624 1.59%
Div Payout % 213.90% 76.92% 108.63% - 102.04% 92.23% 69.38% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 25,491 31,083 29,582 31,456 29,854 32,161 32,174 -3.80%
NOSH 182,085 182,846 184,891 185,040 186,588 189,182 189,260 -0.64%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 28.40% 34.51% 25.37% 29.70% 32.66% 36.49% 40.14% -
ROE 13.36% 15.29% 11.51% 14.59% 21.44% 22.32% 29.68% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.59 7.53 7.26 8.35 9.40 10.27 12.66 -10.30%
EPS 1.87 2.60 1.84 2.48 3.43 3.79 5.04 -15.22%
DPS 4.00 2.00 2.00 0.00 3.50 3.50 3.50 2.24%
NAPS 0.14 0.17 0.16 0.17 0.16 0.17 0.17 -3.18%
Adjusted Per Share Value based on latest NOSH - 183,870
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.33 7.28 7.09 8.16 9.27 10.26 12.66 -10.90%
EPS 1.80 2.51 1.80 2.42 3.38 3.79 5.04 -15.76%
DPS 3.85 1.93 1.95 0.00 3.45 3.50 3.50 1.60%
NAPS 0.1346 0.1642 0.1562 0.1661 0.1577 0.1699 0.1699 -3.80%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.38 0.25 0.28 0.32 0.53 0.54 1.56 -
P/RPS 5.77 3.32 3.86 3.83 5.64 5.26 12.32 -11.87%
P/EPS 20.32 9.62 15.21 12.90 15.45 14.23 30.92 -6.75%
EY 4.92 10.40 6.58 7.75 6.47 7.03 3.23 7.26%
DY 10.53 8.00 7.14 0.00 6.60 6.48 2.24 29.41%
P/NAPS 2.71 1.47 1.75 1.88 3.31 3.18 9.18 -18.39%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 28/08/12 25/08/11 25/08/10 26/08/09 19/08/08 -
Price 0.375 0.265 0.26 0.27 0.44 0.62 1.05 -
P/RPS 5.69 3.52 3.58 3.23 4.68 6.04 8.29 -6.07%
P/EPS 20.05 10.19 14.12 10.89 12.83 16.34 20.81 -0.61%
EY 4.99 9.81 7.08 9.19 7.80 6.12 4.80 0.64%
DY 10.67 7.55 7.69 0.00 7.95 5.65 3.33 21.40%
P/NAPS 2.68 1.56 1.63 1.59 2.75 3.65 6.18 -12.99%

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