[REXIT] YoY Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 41.81%
YoY- 10.11%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 25,059 21,982 21,173 20,576 18,844 17,002 11,991 13.05%
PBT 12,852 10,513 10,268 9,837 8,839 5,816 3,479 24.30%
Tax -3,336 -2,636 -2,411 -2,287 -1,982 -492 -74 88.54%
NP 9,516 7,877 7,857 7,550 6,857 5,324 3,405 18.66%
-
NP to SH 9,516 7,877 7,857 7,550 6,857 5,324 3,405 18.66%
-
Tax Rate 25.96% 25.07% 23.48% 23.25% 22.42% 8.46% 2.13% -
Total Cost 15,543 14,105 13,316 13,026 11,987 11,678 8,586 10.38%
-
Net Worth 36,838 35,516 33,911 32,197 30,515 28,974 25,491 6.32%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 5,262 5,327 5,354 5,366 3,590 2,716 7,283 -5.26%
Div Payout % 55.30% 67.63% 68.15% 71.08% 52.36% 51.02% 213.90% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 36,838 35,516 33,911 32,197 30,515 28,974 25,491 6.32%
NOSH 189,333 189,333 189,333 189,333 179,502 181,088 182,085 0.65%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 37.97% 35.83% 37.11% 36.69% 36.39% 31.31% 28.40% -
ROE 25.83% 22.18% 23.17% 23.45% 22.47% 18.38% 13.36% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 14.28 12.38 11.86 11.50 10.50 9.39 6.59 13.74%
EPS 5.42 4.44 4.40 4.22 3.82 2.94 1.87 19.38%
DPS 3.00 3.00 3.00 3.00 2.00 1.50 4.00 -4.67%
NAPS 0.21 0.20 0.19 0.18 0.17 0.16 0.14 6.98%
Adjusted Per Share Value based on latest NOSH - 189,333
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 13.24 11.61 11.18 10.87 9.95 8.98 6.33 13.07%
EPS 5.03 4.16 4.15 3.99 3.62 2.81 1.80 18.66%
DPS 2.78 2.81 2.83 2.83 1.90 1.43 3.85 -5.27%
NAPS 0.1946 0.1876 0.1791 0.1701 0.1612 0.153 0.1346 6.33%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.585 0.685 0.645 0.865 0.52 0.405 0.38 -
P/RPS 4.10 5.53 5.44 7.52 4.95 4.31 5.77 -5.53%
P/EPS 10.78 15.44 14.65 20.49 13.61 13.78 20.32 -10.01%
EY 9.27 6.48 6.83 4.88 7.35 7.26 4.92 11.12%
DY 5.13 4.38 4.65 3.47 3.85 3.70 10.53 -11.28%
P/NAPS 2.79 3.43 3.39 4.81 3.06 2.53 2.71 0.48%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 28/08/19 28/08/18 25/08/17 24/08/16 26/08/15 28/08/14 -
Price 0.655 0.635 0.685 0.885 0.52 0.39 0.375 -
P/RPS 4.59 5.13 5.77 7.69 4.95 4.15 5.69 -3.51%
P/EPS 12.07 14.32 15.56 20.97 13.61 13.27 20.05 -8.10%
EY 8.28 6.99 6.43 4.77 7.35 7.54 4.99 8.79%
DY 4.58 4.72 4.38 3.39 3.85 3.85 10.67 -13.13%
P/NAPS 3.12 3.18 3.61 4.92 3.06 2.44 2.68 2.56%

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