[REX] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 10.45%
YoY- 26.12%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 152,947 174,866 163,867 122,571 111,123 98,137 80,878 11.19%
PBT 2,978 3,358 5,184 6,596 4,845 5,126 3,671 -3.42%
Tax -1,411 -754 -3,351 -286 158 -1,008 -169 42.40%
NP 1,567 2,604 1,833 6,310 5,003 4,118 3,502 -12.53%
-
NP to SH 1,567 2,604 1,833 6,310 5,003 4,118 3,502 -12.53%
-
Tax Rate 47.38% 22.45% 64.64% 4.34% -3.26% 19.66% 4.60% -
Total Cost 151,380 172,262 162,034 116,261 106,120 94,019 77,376 11.82%
-
Net Worth 130,415 129,937 124,379 124,497 97,575 88,858 84,309 7.53%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 1,118 1,125 - - 1,132 - -
Div Payout % - 42.94% 61.40% - - 27.51% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 130,415 129,937 124,379 124,497 97,575 88,858 84,309 7.53%
NOSH 55,733 56,250 56,026 56,080 40,656 40,760 40,533 5.44%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.02% 1.49% 1.12% 5.15% 4.50% 4.20% 4.33% -
ROE 1.20% 2.00% 1.47% 5.07% 5.13% 4.63% 4.15% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 274.43 310.87 292.48 218.56 273.32 240.76 199.53 5.45%
EPS 2.81 4.63 3.27 11.25 12.31 10.10 8.64 -17.06%
DPS 0.00 2.00 2.00 0.00 0.00 2.79 0.00 -
NAPS 2.34 2.31 2.22 2.22 2.40 2.18 2.08 1.98%
Adjusted Per Share Value based on latest NOSH - 56,080
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 23.26 26.59 24.92 18.64 16.90 14.92 12.30 11.19%
EPS 0.24 0.40 0.28 0.96 0.76 0.63 0.53 -12.36%
DPS 0.00 0.17 0.17 0.00 0.00 0.17 0.00 -
NAPS 0.1983 0.1976 0.1891 0.1893 0.1484 0.1351 0.1282 7.53%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.79 0.88 0.90 1.05 1.09 1.33 1.78 -
P/RPS 0.29 0.28 0.31 0.48 0.40 0.55 0.89 -17.03%
P/EPS 28.10 19.01 27.51 9.33 8.86 13.16 20.60 5.30%
EY 3.56 5.26 3.64 10.72 11.29 7.60 4.85 -5.02%
DY 0.00 2.27 2.22 0.00 0.00 2.10 0.00 -
P/NAPS 0.34 0.38 0.41 0.47 0.45 0.61 0.86 -14.32%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 28/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.68 0.90 0.89 1.06 1.11 1.04 1.43 -
P/RPS 0.25 0.29 0.30 0.48 0.41 0.43 0.72 -16.15%
P/EPS 24.19 19.44 27.20 9.42 9.02 10.29 16.55 6.52%
EY 4.13 5.14 3.68 10.61 11.09 9.71 6.04 -6.13%
DY 0.00 2.22 2.25 0.00 0.00 2.68 0.00 -
P/NAPS 0.29 0.39 0.40 0.48 0.46 0.48 0.69 -13.44%

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