[REX] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 7.72%
YoY- 28.96%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 153,496 156,940 138,908 141,834 135,593 162,672 174,175 -1.67%
PBT -3,327 3,786 1,879 -1,671 -2,986 4,045 3,933 -
Tax -2,849 -1,858 -1,676 -326 175 -1,475 -659 21.55%
NP -6,176 1,928 203 -1,997 -2,811 2,570 3,274 -
-
NP to SH -6,176 1,955 203 -1,997 -2,811 2,570 3,274 -
-
Tax Rate - 49.08% 89.20% - - 36.46% 16.76% -
Total Cost 159,672 155,012 138,705 143,831 138,404 160,102 170,901 -0.90%
-
Net Worth 124,790 120,629 118,719 56,171 123,793 112,067 111,803 1.47%
Dividend
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - 1,118 -
Div Payout % - - - - - - 34.15% -
Equity
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 124,790 120,629 118,719 56,171 123,793 112,067 111,803 1.47%
NOSH 59,142 56,106 55,999 56,171 56,015 56,033 55,901 0.75%
Ratio Analysis
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -4.02% 1.23% 0.15% -1.41% -2.07% 1.58% 1.88% -
ROE -4.95% 1.62% 0.17% -3.56% -2.27% 2.29% 2.93% -
Per Share
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 259.54 279.72 248.05 252.50 242.07 290.31 311.57 -2.40%
EPS -10.44 3.48 0.36 -3.56 -5.02 4.59 5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.11 2.15 2.12 1.00 2.21 2.00 2.00 0.71%
Adjusted Per Share Value based on latest NOSH - 56,171
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 23.34 23.86 21.12 21.57 20.62 24.73 26.48 -1.66%
EPS -0.94 0.30 0.03 -0.30 -0.43 0.39 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
NAPS 0.1897 0.1834 0.1805 0.0854 0.1882 0.1704 0.17 1.47%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/06/16 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.53 0.80 0.75 0.49 0.69 0.66 0.56 -
P/RPS 0.59 0.29 0.30 0.19 0.29 0.23 0.18 17.14%
P/EPS -14.65 22.96 206.90 -13.78 -13.75 14.39 9.56 -
EY -6.83 4.36 0.48 -7.26 -7.27 6.95 10.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.73 0.37 0.35 0.49 0.31 0.33 0.28 13.62%
Price Multiplier on Announcement Date
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/08/16 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 1.52 0.82 0.65 0.49 0.64 0.90 0.63 -
P/RPS 0.59 0.29 0.26 0.19 0.26 0.31 0.20 15.51%
P/EPS -14.56 23.53 179.31 -13.78 -12.75 19.62 10.76 -
EY -6.87 4.25 0.56 -7.26 -7.84 5.10 9.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.17 -
P/NAPS 0.72 0.38 0.31 0.49 0.29 0.45 0.32 11.41%

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