[REX] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -3.56%
YoY- 26.59%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 109,726 92,837 85,022 93,181 101,235 105,958 87,640 3.81%
PBT 4,500 4,762 3,450 4,958 4,460 11,208 9,437 -11.60%
Tax 241 -1,022 -110 -702 -1,098 -1,447 -357 -
NP 4,741 3,740 3,340 4,256 3,362 9,761 9,080 -10.26%
-
NP to SH 4,741 3,740 3,340 4,256 3,362 9,761 9,080 -10.26%
-
Tax Rate -5.36% 21.46% 3.19% 14.16% 24.62% 12.91% 3.78% -
Total Cost 104,985 89,097 81,682 88,925 97,873 96,197 78,560 4.94%
-
Net Worth 98,341 82,845 85,605 75,567 70,119 67,614 59,679 8.67%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 1,132 - - 1,531 - 1,423 -
Div Payout % - 30.29% - - 45.55% - 15.68% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 98,341 82,845 85,605 75,567 70,119 67,614 59,679 8.67%
NOSH 40,636 37,656 40,571 32,432 30,889 30,874 30,762 4.74%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.32% 4.03% 3.93% 4.57% 3.32% 9.21% 10.36% -
ROE 4.82% 4.51% 3.90% 5.63% 4.79% 14.44% 15.21% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 270.02 246.53 209.56 287.31 327.73 343.19 284.89 -0.88%
EPS 11.67 9.93 8.23 13.12 10.88 31.62 29.52 -14.32%
DPS 0.00 3.01 0.00 0.00 5.00 0.00 4.63 -
NAPS 2.42 2.20 2.11 2.33 2.27 2.19 1.94 3.75%
Adjusted Per Share Value based on latest NOSH - 32,432
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 16.68 14.12 12.93 14.17 15.39 16.11 13.33 3.80%
EPS 0.72 0.57 0.51 0.65 0.51 1.48 1.38 -10.27%
DPS 0.00 0.17 0.00 0.00 0.23 0.00 0.22 -
NAPS 0.1495 0.126 0.1302 0.1149 0.1066 0.1028 0.0907 8.68%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.15 1.17 1.36 1.60 2.30 2.81 4.92 -
P/RPS 0.43 0.47 0.65 0.56 0.70 0.82 1.73 -20.69%
P/EPS 9.86 11.78 16.52 12.19 21.13 8.89 16.67 -8.37%
EY 10.14 8.49 6.05 8.20 4.73 11.25 6.00 9.13%
DY 0.00 2.57 0.00 0.00 2.17 0.00 0.94 -
P/NAPS 0.48 0.53 0.64 0.69 1.01 1.28 2.54 -24.23%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 29/08/02 28/08/01 01/09/00 -
Price 1.10 1.08 1.30 1.72 2.02 2.92 4.76 -
P/RPS 0.41 0.44 0.62 0.60 0.62 0.85 1.67 -20.86%
P/EPS 9.43 10.87 15.79 13.11 18.56 9.24 16.13 -8.55%
EY 10.61 9.20 6.33 7.63 5.39 10.83 6.20 9.36%
DY 0.00 2.79 0.00 0.00 2.48 0.00 0.97 -
P/NAPS 0.45 0.49 0.62 0.74 0.89 1.33 2.45 -24.59%

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