[REX] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -4.9%
YoY- 26.58%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 144,799 178,921 164,697 142,170 109,726 92,837 85,022 9.27%
PBT 1,354 3,041 5,216 7,170 4,500 4,762 3,450 -14.42%
Tax -1,189 -893 -2,542 -1,169 241 -1,022 -110 48.66%
NP 165 2,148 2,674 6,001 4,741 3,740 3,340 -39.41%
-
NP to SH 165 2,148 2,674 6,001 4,741 3,740 3,340 -39.41%
-
Tax Rate 87.81% 29.37% 48.73% 16.30% -5.36% 21.46% 3.19% -
Total Cost 144,634 176,773 162,023 136,169 104,985 89,097 81,682 9.98%
-
Net Worth 130,793 130,431 125,956 123,793 98,341 82,845 85,605 7.31%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 1,118 1,125 - - 1,132 - -
Div Payout % - 52.05% 42.09% - - 30.29% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 130,793 130,431 125,956 123,793 98,341 82,845 85,605 7.31%
NOSH 56,134 56,220 55,980 55,762 40,636 37,656 40,571 5.55%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.11% 1.20% 1.62% 4.22% 4.32% 4.03% 3.93% -
ROE 0.13% 1.65% 2.12% 4.85% 4.82% 4.51% 3.90% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 257.95 318.25 294.20 254.96 270.02 246.53 209.56 3.52%
EPS 0.29 3.82 4.78 10.76 11.67 9.93 8.23 -42.72%
DPS 0.00 2.00 2.00 0.00 0.00 3.01 0.00 -
NAPS 2.33 2.32 2.25 2.22 2.42 2.20 2.11 1.66%
Adjusted Per Share Value based on latest NOSH - 55,762
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.02 27.21 25.04 21.62 16.68 14.12 12.93 9.27%
EPS 0.03 0.33 0.41 0.91 0.72 0.57 0.51 -37.62%
DPS 0.00 0.17 0.17 0.00 0.00 0.17 0.00 -
NAPS 0.1989 0.1983 0.1915 0.1882 0.1495 0.126 0.1302 7.31%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.89 0.89 0.81 1.09 1.15 1.17 1.36 -
P/RPS 0.35 0.28 0.28 0.43 0.43 0.47 0.65 -9.79%
P/EPS 302.79 23.29 16.96 10.13 9.86 11.78 16.52 62.34%
EY 0.33 4.29 5.90 9.87 10.14 8.49 6.05 -38.40%
DY 0.00 2.25 2.47 0.00 0.00 2.57 0.00 -
P/NAPS 0.38 0.38 0.36 0.49 0.48 0.53 0.64 -8.31%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 27/08/09 29/08/08 30/08/07 30/08/06 30/08/05 30/08/04 -
Price 0.83 0.80 0.80 1.10 1.10 1.08 1.30 -
P/RPS 0.32 0.25 0.27 0.43 0.41 0.44 0.62 -10.43%
P/EPS 282.37 20.94 16.75 10.22 9.43 10.87 15.79 61.67%
EY 0.35 4.78 5.97 9.78 10.61 9.20 6.33 -38.26%
DY 0.00 2.50 2.50 0.00 0.00 2.79 0.00 -
P/NAPS 0.36 0.34 0.36 0.50 0.45 0.49 0.62 -8.65%

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