[REXIT] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 101.49%
YoY- 7.54%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 12,749 12,290 10,404 10,653 9,756 8,717 7,703 8.75%
PBT 7,154 6,311 5,005 5,065 4,719 4,333 1,670 27.41%
Tax -2,002 -1,904 -1,481 -1,287 -1,206 -984 -62 78.35%
NP 5,152 4,407 3,524 3,778 3,513 3,349 1,608 21.39%
-
NP to SH 5,152 4,407 3,524 3,778 3,513 3,349 1,608 21.39%
-
Tax Rate 27.98% 30.17% 29.59% 25.41% 25.56% 22.71% 3.71% -
Total Cost 7,597 7,883 6,880 6,875 6,243 5,368 6,095 3.73%
-
Net Worth 36,838 33,740 32,747 30,354 33,978 30,774 27,409 5.04%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 7,016 5,327 5,457 5,356 5,365 3,620 2,740 16.94%
Div Payout % 136.20% 120.89% 154.88% 141.79% 152.72% 108.11% 170.45% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 36,838 33,740 32,747 30,354 33,978 30,774 27,409 5.04%
NOSH 189,333 189,333 189,333 189,333 189,333 181,027 182,727 0.59%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 40.41% 35.86% 33.87% 35.46% 36.01% 38.42% 20.87% -
ROE 13.99% 13.06% 10.76% 12.45% 10.34% 10.88% 5.87% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.27 6.92 5.72 5.97 5.46 4.82 4.22 9.47%
EPS 2.94 2.48 1.94 2.12 1.96 1.85 0.88 22.24%
DPS 4.00 3.00 3.00 3.00 3.00 2.00 1.50 17.74%
NAPS 0.21 0.19 0.18 0.17 0.19 0.17 0.15 5.76%
Adjusted Per Share Value based on latest NOSH - 189,333
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 6.73 6.49 5.50 5.63 5.15 4.60 4.07 8.73%
EPS 2.72 2.33 1.86 2.00 1.86 1.77 0.85 21.37%
DPS 3.71 2.81 2.88 2.83 2.83 1.91 1.45 16.93%
NAPS 0.1946 0.1782 0.173 0.1603 0.1795 0.1625 0.1448 5.04%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.90 0.60 0.53 0.73 0.575 0.62 0.33 -
P/RPS 12.38 8.67 9.27 12.24 10.54 12.88 7.83 7.92%
P/EPS 30.64 24.18 27.36 34.50 29.27 33.51 37.50 -3.30%
EY 3.26 4.14 3.65 2.90 3.42 2.98 2.67 3.38%
DY 4.44 5.00 5.66 4.11 5.22 3.23 4.55 -0.40%
P/NAPS 4.29 3.16 2.94 4.29 3.03 3.65 2.20 11.76%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 26/02/20 27/02/19 23/02/18 20/02/17 23/02/16 13/02/15 -
Price 1.06 0.575 0.60 0.765 0.725 0.62 0.35 -
P/RPS 14.59 8.31 10.49 12.82 13.29 12.88 8.30 9.84%
P/EPS 36.09 23.17 30.98 36.16 36.91 33.51 39.77 -1.60%
EY 2.77 4.32 3.23 2.77 2.71 2.98 2.51 1.65%
DY 3.77 5.22 5.00 3.92 4.14 3.23 4.29 -2.12%
P/NAPS 5.05 3.03 3.33 4.50 3.82 3.65 2.33 13.74%

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