[REXIT] YoY Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 51.55%
YoY- 4.82%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 18,293 16,048 15,811 14,899 14,002 12,682 8,798 12.96%
PBT 9,062 7,536 7,481 7,030 6,652 3,714 2,490 23.99%
Tax -2,638 -1,977 -1,878 -1,706 -1,573 -384 -11 149.04%
NP 6,424 5,559 5,603 5,324 5,079 3,330 2,479 17.18%
-
NP to SH 6,424 5,559 5,603 5,324 5,079 3,330 2,479 17.18%
-
Tax Rate 29.11% 26.23% 25.10% 24.27% 23.65% 10.34% 0.44% -
Total Cost 11,869 10,489 10,208 9,575 8,923 9,352 6,319 11.06%
-
Net Worth 34,297 34,479 32,131 30,376 28,715 27,295 25,519 5.04%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 5,415 5,444 5,355 5,360 3,589 2,729 7,291 -4.83%
Div Payout % 84.30% 97.93% 95.58% 100.69% 70.67% 81.97% 294.12% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 34,297 34,479 32,131 30,376 28,715 27,295 25,519 5.04%
NOSH 189,333 189,333 189,333 189,333 179,469 181,967 182,279 0.63%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 35.12% 34.64% 35.44% 35.73% 36.27% 26.26% 28.18% -
ROE 18.73% 16.12% 17.44% 17.53% 17.69% 12.20% 9.71% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 10.13 8.84 8.86 8.34 7.80 6.97 4.83 13.12%
EPS 3.56 3.06 3.14 2.98 2.83 1.83 1.36 17.37%
DPS 3.00 3.00 3.00 3.00 2.00 1.50 4.00 -4.67%
NAPS 0.19 0.19 0.18 0.17 0.16 0.15 0.14 5.21%
Adjusted Per Share Value based on latest NOSH - 189,333
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 9.66 8.48 8.35 7.87 7.40 6.70 4.65 12.94%
EPS 3.39 2.94 2.96 2.81 2.68 1.76 1.31 17.15%
DPS 2.86 2.88 2.83 2.83 1.90 1.44 3.85 -4.82%
NAPS 0.1812 0.1821 0.1697 0.1604 0.1517 0.1442 0.1348 5.04%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.45 0.715 0.69 0.68 0.53 0.37 0.395 -
P/RPS 4.44 8.09 7.79 8.16 6.79 5.31 8.18 -9.67%
P/EPS 12.65 23.34 21.98 22.82 18.73 20.22 29.04 -12.92%
EY 7.91 4.28 4.55 4.38 5.34 4.95 3.44 14.87%
DY 6.67 4.20 4.35 4.41 3.77 4.05 10.13 -6.72%
P/NAPS 2.37 3.76 3.83 4.00 3.31 2.47 2.82 -2.85%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 15/05/20 24/05/19 15/05/18 31/05/17 20/05/16 15/05/15 16/05/14 -
Price 0.54 0.615 0.695 0.825 0.56 0.38 0.405 -
P/RPS 5.33 6.95 7.85 9.89 7.18 5.45 8.39 -7.27%
P/EPS 15.17 20.08 22.14 27.69 19.79 20.77 29.78 -10.62%
EY 6.59 4.98 4.52 3.61 5.05 4.82 3.36 11.86%
DY 5.56 4.88 4.32 3.64 3.57 3.95 9.88 -9.12%
P/NAPS 2.84 3.24 3.86 4.85 3.50 2.53 2.89 -0.29%

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