[REXIT] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 60.99%
YoY- 26.14%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 14,002 12,682 8,798 9,870 10,135 11,725 12,408 2.03%
PBT 6,652 3,714 2,490 3,335 2,663 3,463 3,817 9.69%
Tax -1,573 -384 -11 -25 -39 -14 -17 112.52%
NP 5,079 3,330 2,479 3,310 2,624 3,449 3,800 4.94%
-
NP to SH 5,079 3,330 2,479 3,310 2,624 3,449 4,370 2.53%
-
Tax Rate 23.65% 10.34% 0.44% 0.75% 1.46% 0.40% 0.45% -
Total Cost 8,923 9,352 6,319 6,560 7,511 8,276 8,608 0.60%
-
Net Worth 28,715 27,295 25,519 29,422 33,261 29,668 31,747 -1.65%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,589 2,729 7,291 3,677 3,695 - 6,536 -9.49%
Div Payout % 70.67% 81.97% 294.12% 111.11% 140.85% - 149.57% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 28,715 27,295 25,519 29,422 33,261 29,668 31,747 -1.65%
NOSH 179,469 181,967 182,279 183,888 184,788 185,430 186,752 -0.66%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 36.27% 26.26% 28.18% 33.54% 25.89% 29.42% 30.63% -
ROE 17.69% 12.20% 9.71% 11.25% 7.89% 11.63% 13.76% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.80 6.97 4.83 5.37 5.48 6.32 6.64 2.71%
EPS 2.83 1.83 1.36 1.80 1.42 1.86 2.34 3.21%
DPS 2.00 1.50 4.00 2.00 2.00 0.00 3.50 -8.89%
NAPS 0.16 0.15 0.14 0.16 0.18 0.16 0.17 -1.00%
Adjusted Per Share Value based on latest NOSH - 184,411
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.40 6.70 4.65 5.21 5.35 6.19 6.55 2.05%
EPS 2.68 1.76 1.31 1.75 1.39 1.82 2.31 2.50%
DPS 1.90 1.44 3.85 1.94 1.95 0.00 3.45 -9.45%
NAPS 0.1517 0.1442 0.1348 0.1554 0.1757 0.1567 0.1677 -1.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.53 0.37 0.395 0.275 0.29 0.31 0.52 -
P/RPS 6.79 5.31 8.18 5.12 5.29 4.90 7.83 -2.34%
P/EPS 18.73 20.22 29.04 15.28 20.42 16.67 22.22 -2.80%
EY 5.34 4.95 3.44 6.55 4.90 6.00 4.50 2.89%
DY 3.77 4.05 10.13 7.27 6.90 0.00 6.73 -9.19%
P/NAPS 3.31 2.47 2.82 1.72 1.61 1.94 3.06 1.31%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 15/05/15 16/05/14 20/05/13 11/05/12 19/05/11 29/04/10 -
Price 0.56 0.38 0.405 0.27 0.26 0.38 0.53 -
P/RPS 7.18 5.45 8.39 5.03 4.74 6.01 7.98 -1.74%
P/EPS 19.79 20.77 29.78 15.00 18.31 20.43 22.65 -2.22%
EY 5.05 4.82 3.36 6.67 5.46 4.89 4.42 2.24%
DY 3.57 3.95 9.88 7.41 7.69 0.00 6.60 -9.72%
P/NAPS 3.50 2.53 2.89 1.69 1.44 2.38 3.12 1.93%

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