[REXIT] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
14-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 3.33%
YoY- 33.93%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 19,883 18,016 13,376 13,305 13,407 14,653 17,110 2.53%
PBT 9,225 8,479 3,088 4,762 3,590 4,140 5,256 9.81%
Tax -2,204 -1,414 -129 -10 -42 -68 220 -
NP 7,021 7,065 2,959 4,752 3,548 4,072 5,476 4.22%
-
NP to SH 7,021 7,065 2,959 4,752 3,548 4,072 5,571 3.92%
-
Tax Rate 23.89% 16.68% 4.18% 0.21% 1.17% 1.64% -4.19% -
Total Cost 12,862 10,951 10,417 8,553 9,859 10,581 11,634 1.68%
-
Net Worth 33,978 30,874 27,233 32,810 31,379 33,600 32,300 0.84%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,370 3,632 2,723 7,270 7,439 - 6,627 -3.44%
Div Payout % 76.50% 51.41% 92.04% 153.00% 209.67% - 118.96% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 33,978 30,874 27,233 32,810 31,379 33,600 32,300 0.84%
NOSH 178,835 181,612 181,555 182,280 184,583 186,666 190,000 -1.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 35.31% 39.22% 22.12% 35.72% 26.46% 27.79% 32.00% -
ROE 20.66% 22.88% 10.87% 14.48% 11.31% 12.12% 17.25% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.12 9.92 7.37 7.30 7.26 7.85 9.01 3.56%
EPS 3.93 3.89 1.63 2.61 1.92 2.18 2.93 5.01%
DPS 3.00 2.00 1.50 4.00 4.00 0.00 3.50 -2.53%
NAPS 0.19 0.17 0.15 0.18 0.17 0.18 0.17 1.86%
Adjusted Per Share Value based on latest NOSH - 182,280
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.50 9.52 7.06 7.03 7.08 7.74 9.04 2.52%
EPS 3.71 3.73 1.56 2.51 1.87 2.15 2.94 3.94%
DPS 2.84 1.92 1.44 3.84 3.93 0.00 3.50 -3.41%
NAPS 0.1795 0.1631 0.1438 0.1733 0.1657 0.1775 0.1706 0.85%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.575 0.62 0.33 0.35 0.26 0.30 0.36 -
P/RPS 5.17 6.25 4.48 4.80 3.58 3.82 4.00 4.36%
P/EPS 14.65 15.94 20.25 13.43 13.53 13.75 12.28 2.98%
EY 6.83 6.27 4.94 7.45 7.39 7.27 8.14 -2.87%
DY 5.22 3.23 4.55 11.43 15.38 0.00 9.72 -9.83%
P/NAPS 3.03 3.65 2.20 1.94 1.53 1.67 2.12 6.12%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 23/02/16 13/02/15 14/02/14 06/02/13 16/02/12 18/02/11 -
Price 0.725 0.62 0.35 0.39 0.27 0.28 0.37 -
P/RPS 6.52 6.25 4.75 5.34 3.72 3.57 4.11 7.98%
P/EPS 18.47 15.94 21.47 14.96 14.05 12.84 12.62 6.54%
EY 5.42 6.27 4.66 6.68 7.12 7.79 7.92 -6.12%
DY 4.14 3.23 4.29 10.26 14.81 0.00 9.46 -12.85%
P/NAPS 3.82 3.65 2.33 2.17 1.59 1.56 2.18 9.79%

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