[REXIT] YoY Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 36.31%
YoY- -3.67%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 24,677 19,523 18,627 18,586 18,293 16,048 15,811 7.69%
PBT 13,696 10,086 9,634 10,076 9,062 7,536 7,481 10.59%
Tax -3,432 -2,748 -2,629 -2,804 -2,638 -1,977 -1,878 10.56%
NP 10,264 7,338 7,005 7,272 6,424 5,559 5,603 10.60%
-
NP to SH 10,264 7,338 7,005 7,272 6,424 5,559 5,603 10.60%
-
Tax Rate 25.06% 27.25% 27.29% 27.83% 29.11% 26.23% 25.10% -
Total Cost 14,413 12,185 11,622 11,314 11,869 10,489 10,208 5.91%
-
Net Worth 46,768 41,571 40,080 38,592 34,297 34,479 32,131 6.45%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 8,660 6,928 6,970 7,016 5,415 5,444 5,355 8.33%
Div Payout % 84.38% 94.42% 99.51% 96.49% 84.30% 97.93% 95.58% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 46,768 41,571 40,080 38,592 34,297 34,479 32,131 6.45%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 41.59% 37.59% 37.61% 39.13% 35.12% 34.64% 35.44% -
ROE 21.95% 17.65% 17.48% 18.84% 18.73% 16.12% 17.44% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 14.25 11.27 10.69 10.60 10.13 8.84 8.86 8.23%
EPS 5.93 4.24 4.02 4.15 3.56 3.06 3.14 11.16%
DPS 5.00 4.00 4.00 4.00 3.00 3.00 3.00 8.87%
NAPS 0.27 0.24 0.23 0.22 0.19 0.19 0.18 6.98%
Adjusted Per Share Value based on latest NOSH - 189,333
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 13.03 10.31 9.84 9.82 9.66 8.48 8.35 7.69%
EPS 5.42 3.88 3.70 3.84 3.39 2.94 2.96 10.59%
DPS 4.57 3.66 3.68 3.71 2.86 2.88 2.83 8.30%
NAPS 0.247 0.2196 0.2117 0.2038 0.1812 0.1821 0.1697 6.44%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.23 0.78 0.82 0.96 0.45 0.715 0.69 -
P/RPS 8.63 6.92 7.67 9.06 4.44 8.09 7.79 1.71%
P/EPS 20.76 18.41 20.40 23.16 12.65 23.34 21.98 -0.94%
EY 4.82 5.43 4.90 4.32 7.91 4.28 4.55 0.96%
DY 4.07 5.13 4.88 4.17 6.67 4.20 4.35 -1.10%
P/NAPS 4.56 3.25 3.57 4.36 2.37 3.76 3.83 2.94%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 20/05/24 22/05/23 25/05/22 24/05/21 15/05/20 24/05/19 15/05/18 -
Price 1.17 0.755 0.82 0.90 0.54 0.615 0.695 -
P/RPS 8.21 6.70 7.67 8.49 5.33 6.95 7.85 0.74%
P/EPS 19.75 17.82 20.40 21.71 15.17 20.08 22.14 -1.88%
EY 5.06 5.61 4.90 4.61 6.59 4.98 4.52 1.89%
DY 4.27 5.30 4.88 4.44 5.56 4.88 4.32 -0.19%
P/NAPS 4.33 3.15 3.57 4.09 2.84 3.24 3.86 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