[REXIT] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[REXIT] REXIT BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -3.26%
YoY- 29.26%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 19,529 17,601 12,663 12,632 14,111 14,735 17,762 1.59%
PBT 8,976 7,082 3,254 4,615 3,603 4,451 5,532 8.39%
Tax -2,117 -889 -73 -16 -45 -59 217 -
NP 6,859 6,193 3,181 4,599 3,558 4,392 5,749 2.98%
-
NP to SH 6,859 6,193 3,181 4,599 3,558 4,392 6,123 1.90%
-
Tax Rate 23.59% 12.55% 2.24% 0.35% 1.25% 1.33% -3.92% -
Total Cost 12,670 11,408 9,482 8,033 10,553 10,343 12,013 0.89%
-
Net Worth 32,225 28,869 26,965 30,812 31,571 31,403 32,220 0.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 9,003 2,723 3,645 7,316 3,747 3,800 6,588 5.33%
Div Payout % 131.26% 43.97% 114.61% 159.09% 105.32% 86.52% 107.61% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 32,225 28,869 26,965 30,812 31,571 31,403 32,220 0.00%
NOSH 179,029 180,434 179,772 181,249 185,714 184,727 189,531 -0.94%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 35.12% 35.19% 25.12% 36.41% 25.21% 29.81% 32.37% -
ROE 21.28% 21.45% 11.80% 14.93% 11.27% 13.99% 19.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.91 9.75 7.04 6.97 7.60 7.98 9.37 2.56%
EPS 3.83 3.43 1.77 2.54 1.92 2.38 3.23 2.87%
DPS 5.00 1.50 2.03 4.00 2.00 2.06 3.50 6.11%
NAPS 0.18 0.16 0.15 0.17 0.17 0.17 0.17 0.95%
Adjusted Per Share Value based on latest NOSH - 181,249
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.31 9.30 6.69 6.67 7.45 7.78 9.38 1.58%
EPS 3.62 3.27 1.68 2.43 1.88 2.32 3.23 1.91%
DPS 4.76 1.44 1.93 3.86 1.98 2.01 3.48 5.35%
NAPS 0.1702 0.1525 0.1424 0.1627 0.1668 0.1659 0.1702 0.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.61 0.43 0.365 0.285 0.25 0.25 0.48 -
P/RPS 5.59 4.41 5.18 4.09 3.29 3.13 5.12 1.47%
P/EPS 15.92 12.53 20.63 11.23 13.05 10.51 14.86 1.15%
EY 6.28 7.98 4.85 8.90 7.66 9.51 6.73 -1.14%
DY 8.20 3.49 5.56 14.04 8.00 8.23 7.29 1.97%
P/NAPS 3.39 2.69 2.43 1.68 1.47 1.47 2.82 3.11%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 24/11/14 22/11/13 23/11/12 25/11/11 18/11/10 -
Price 0.595 0.695 0.385 0.39 0.27 0.31 0.40 -
P/RPS 5.45 7.12 5.47 5.60 3.55 3.89 4.27 4.14%
P/EPS 15.53 20.25 21.76 15.37 14.09 13.04 12.38 3.84%
EY 6.44 4.94 4.60 6.51 7.10 7.67 8.08 -3.70%
DY 8.40 2.16 5.27 10.26 7.41 6.64 8.75 -0.67%
P/NAPS 3.31 4.34 2.57 2.29 1.59 1.82 2.35 5.86%

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