[REXIT] YoY TTM Result on 31-Mar-2019 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 2.76%
YoY- -0.2%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 24,688 25,352 24,227 21,410 21,488 19,741 18,322 5.09%
PBT 12,344 13,866 12,039 10,323 10,288 9,217 8,754 5.89%
Tax -2,717 -3,502 -3,297 -2,510 -2,459 -2,115 -1,681 8.32%
NP 9,627 10,364 8,742 7,813 7,829 7,102 7,073 5.26%
-
NP to SH 9,627 10,364 8,742 7,813 7,829 7,102 7,073 5.26%
-
Tax Rate 22.01% 25.26% 27.39% 24.31% 23.90% 22.95% 19.20% -
Total Cost 15,061 14,988 15,485 13,597 13,659 12,639 11,249 4.98%
-
Net Worth 40,080 38,592 34,297 34,479 32,131 30,376 28,833 5.64%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 6,970 7,016 5,327 5,354 5,359 5,370 3,632 11.47%
Div Payout % 72.41% 67.70% 60.94% 68.53% 68.46% 75.62% 51.35% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 40,080 38,592 34,297 34,479 32,131 30,376 28,833 5.64%
NOSH 189,333 189,333 189,333 189,333 189,333 178,685 180,208 0.82%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 38.99% 40.88% 36.08% 36.49% 36.43% 35.98% 38.60% -
ROE 24.02% 26.85% 25.49% 22.66% 24.37% 23.38% 24.53% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 14.17 14.45 13.42 11.80 12.04 11.05 10.17 5.68%
EPS 5.52 5.91 4.84 4.31 4.39 3.97 3.92 5.86%
DPS 4.00 4.00 3.00 3.00 3.00 3.00 2.00 12.24%
NAPS 0.23 0.22 0.19 0.19 0.18 0.17 0.16 6.23%
Adjusted Per Share Value based on latest NOSH - 189,333
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 13.04 13.39 12.80 11.31 11.35 10.43 9.68 5.08%
EPS 5.08 5.47 4.62 4.13 4.14 3.75 3.74 5.23%
DPS 3.68 3.71 2.81 2.83 2.83 2.84 1.92 11.44%
NAPS 0.2117 0.2038 0.1812 0.1821 0.1697 0.1604 0.1523 5.63%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.82 0.96 0.45 0.715 0.69 0.68 0.53 -
P/RPS 5.79 6.64 3.35 6.06 5.73 6.15 5.21 1.77%
P/EPS 14.84 16.25 9.29 16.61 15.73 17.11 13.50 1.58%
EY 6.74 6.15 10.76 6.02 6.36 5.84 7.41 -1.56%
DY 4.88 4.17 6.67 4.20 4.35 4.41 3.77 4.39%
P/NAPS 3.57 4.36 2.37 3.76 3.83 4.00 3.31 1.26%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 25/05/22 24/05/21 15/05/20 24/05/19 15/05/18 31/05/17 20/05/16 -
Price 0.82 0.90 0.54 0.615 0.695 0.825 0.56 -
P/RPS 5.79 6.23 4.02 5.21 5.77 7.47 5.51 0.82%
P/EPS 14.84 15.23 11.15 14.28 15.85 20.76 14.27 0.65%
EY 6.74 6.56 8.97 7.00 6.31 4.82 7.01 -0.65%
DY 4.88 4.44 5.56 4.88 4.32 3.64 3.57 5.34%
P/NAPS 3.57 4.09 2.84 3.24 3.86 4.85 3.50 0.33%

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