[REX] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -3.1%
YoY- 14.65%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 111,123 98,137 80,878 97,646 103,365 100,116 68,698 8.34%
PBT 4,845 5,126 3,671 5,211 5,063 11,637 6,579 -4.96%
Tax 158 -1,008 -169 -798 -1,214 -1,379 -80 -
NP 5,003 4,118 3,502 4,413 3,849 10,258 6,499 -4.26%
-
NP to SH 5,003 4,118 3,502 4,413 3,849 10,258 6,499 -4.26%
-
Tax Rate -3.26% 19.66% 4.60% 15.31% 23.98% 11.85% 1.22% -
Total Cost 106,120 94,019 77,376 93,233 99,516 89,858 62,199 9.30%
-
Net Worth 97,575 88,858 84,309 73,779 68,339 65,500 57,395 9.24%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 1,132 - - 1,531 - - -
Div Payout % - 27.51% - - 39.78% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 97,575 88,858 84,309 73,779 68,339 65,500 57,395 9.24%
NOSH 40,656 40,760 40,533 32,359 30,923 30,896 30,692 4.79%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.50% 4.20% 4.33% 4.52% 3.72% 10.25% 9.46% -
ROE 5.13% 4.63% 4.15% 5.98% 5.63% 15.66% 11.32% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 273.32 240.76 199.53 301.75 334.26 324.04 223.82 3.38%
EPS 12.31 10.10 8.64 13.64 12.45 33.20 21.17 -8.63%
DPS 0.00 2.79 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.40 2.18 2.08 2.28 2.21 2.12 1.87 4.24%
Adjusted Per Share Value based on latest NOSH - 32,359
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 16.91 14.93 12.31 14.86 15.73 15.23 10.45 8.34%
EPS 0.76 0.63 0.53 0.67 0.59 1.56 0.99 -4.30%
DPS 0.00 0.17 0.00 0.00 0.23 0.00 0.00 -
NAPS 0.1485 0.1352 0.1283 0.1123 0.104 0.0997 0.0873 9.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.09 1.33 1.78 1.32 2.56 3.02 5.60 -
P/RPS 0.40 0.55 0.89 0.44 0.77 0.93 2.50 -26.30%
P/EPS 8.86 13.16 20.60 9.68 20.57 9.10 26.45 -16.65%
EY 11.29 7.60 4.85 10.33 4.86 10.99 3.78 19.99%
DY 0.00 2.10 0.00 0.00 1.95 0.00 0.00 -
P/NAPS 0.45 0.61 0.86 0.58 1.16 1.42 2.99 -27.05%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 30/05/02 17/07/01 - -
Price 1.11 1.04 1.43 1.54 2.39 2.97 0.00 -
P/RPS 0.41 0.43 0.72 0.51 0.72 0.92 0.00 -
P/EPS 9.02 10.29 16.55 11.29 19.20 8.95 0.00 -
EY 11.09 9.71 6.04 8.86 5.21 11.18 0.00 -
DY 0.00 2.68 0.00 0.00 2.09 0.00 0.00 -
P/NAPS 0.46 0.48 0.69 0.68 1.08 1.40 0.00 -

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