[REXIT] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -9.48%
YoY- -28.05%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 14,653 17,110 17,419 21,607 23,528 19,280 8,257 10.02%
PBT 4,140 5,256 6,277 7,977 10,974 6,993 3,319 3.75%
Tax -68 220 -141 -46 -85 -52 -146 -11.95%
NP 4,072 5,476 6,136 7,931 10,889 6,941 3,173 4.24%
-
NP to SH 4,072 5,571 7,195 7,754 10,777 6,942 3,173 4.24%
-
Tax Rate 1.64% -4.19% 2.25% 0.58% 0.77% 0.74% 4.40% -
Total Cost 10,581 11,634 11,283 13,676 12,639 12,339 5,084 12.98%
-
Net Worth 33,600 32,300 35,736 36,004 30,282 28,320 0 -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 6,627 6,592 6,627 4,749 - - -
Div Payout % - 118.96% 91.62% 85.47% 44.08% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 33,600 32,300 35,736 36,004 30,282 28,320 0 -
NOSH 186,666 190,000 188,085 189,499 189,268 188,800 132,640 5.85%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 27.79% 32.00% 35.23% 36.71% 46.28% 36.00% 38.43% -
ROE 12.12% 17.25% 20.13% 21.54% 35.59% 24.51% 0.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 7.85 9.01 9.26 11.40 12.43 10.21 6.23 3.92%
EPS 2.18 2.93 3.83 4.09 5.69 3.68 2.39 -1.52%
DPS 0.00 3.50 3.50 3.50 2.50 0.00 0.00 -
NAPS 0.18 0.17 0.19 0.19 0.16 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 189,499
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 7.74 9.04 9.20 11.41 12.43 10.18 4.36 10.03%
EPS 2.15 2.94 3.80 4.10 5.69 3.67 1.68 4.19%
DPS 0.00 3.50 3.48 3.50 2.51 0.00 0.00 -
NAPS 0.1775 0.1706 0.1887 0.1902 0.1599 0.1496 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.30 0.36 0.62 0.75 2.52 1.79 0.50 -
P/RPS 3.82 4.00 6.69 6.58 20.27 17.53 8.03 -11.64%
P/EPS 13.75 12.28 16.21 18.33 44.26 48.68 20.90 -6.73%
EY 7.27 8.14 6.17 5.46 2.26 2.05 4.78 7.23%
DY 0.00 9.72 5.65 4.67 0.99 0.00 0.00 -
P/NAPS 1.67 2.12 3.26 3.95 15.75 11.93 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 16/02/12 18/02/11 21/01/10 26/02/09 21/02/08 27/02/07 - -
Price 0.28 0.37 0.60 0.54 2.30 2.50 0.00 -
P/RPS 3.57 4.11 6.48 4.74 18.50 24.48 0.00 -
P/EPS 12.84 12.62 15.68 13.20 40.39 67.99 0.00 -
EY 7.79 7.92 6.38 7.58 2.48 1.47 0.00 -
DY 0.00 9.46 5.83 6.48 1.09 0.00 0.00 -
P/NAPS 1.56 2.18 3.16 2.84 14.38 16.67 0.00 -

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