[REX] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -26.13%
YoY- 20.33%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 165,460 170,440 174,175 170,693 155,968 167,676 160,901 1.88%
PBT 3,258 2,788 3,933 3,912 5,042 5,088 5,473 -29.25%
Tax -660 -448 -659 -329 -192 -68 -3,493 -67.10%
NP 2,598 2,340 3,274 3,582 4,850 5,020 1,980 19.87%
-
NP to SH 2,598 2,340 3,274 3,582 4,850 5,020 1,980 19.87%
-
Tax Rate 20.26% 16.07% 16.76% 8.41% 3.81% 1.34% 63.82% -
Total Cost 162,862 168,100 170,901 167,110 151,118 162,656 158,921 1.64%
-
Net Worth 129,899 129,937 128,409 125,655 126,010 124,379 123,209 3.59%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 1,121 - - - 1,120 -
Div Payout % - - 34.25% - - - 56.57% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 129,899 129,937 128,409 125,655 126,010 124,379 123,209 3.59%
NOSH 55,991 56,250 56,074 56,096 56,004 56,026 56,004 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.57% 1.37% 1.88% 2.10% 3.11% 2.99% 1.23% -
ROE 2.00% 1.80% 2.55% 2.85% 3.85% 4.04% 1.61% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 295.51 303.00 310.62 304.29 278.49 299.28 287.30 1.89%
EPS 4.64 4.16 5.84 6.39 8.66 8.96 3.53 20.01%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 2.32 2.31 2.29 2.24 2.25 2.22 2.20 3.60%
Adjusted Per Share Value based on latest NOSH - 55,744
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 25.16 25.92 26.48 25.95 23.72 25.50 24.47 1.87%
EPS 0.40 0.36 0.50 0.54 0.74 0.76 0.30 21.16%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.17 -
NAPS 0.1975 0.1976 0.1952 0.1911 0.1916 0.1891 0.1873 3.60%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.89 0.88 0.56 0.78 0.81 0.90 0.96 -
P/RPS 0.30 0.29 0.18 0.26 0.29 0.30 0.33 -6.16%
P/EPS 19.18 21.15 9.59 12.21 9.35 10.04 27.15 -20.69%
EY 5.21 4.73 10.43 8.19 10.69 9.96 3.68 26.11%
DY 0.00 0.00 3.57 0.00 0.00 0.00 2.08 -
P/NAPS 0.38 0.38 0.24 0.35 0.36 0.41 0.44 -9.31%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.80 0.90 0.63 0.70 0.80 0.89 0.98 -
P/RPS 0.27 0.30 0.20 0.23 0.29 0.30 0.34 -14.25%
P/EPS 17.24 21.63 10.79 10.96 9.24 9.93 27.72 -27.15%
EY 5.80 4.62 9.27 9.12 10.83 10.07 3.61 37.21%
DY 0.00 0.00 3.17 0.00 0.00 0.00 2.04 -
P/NAPS 0.34 0.39 0.28 0.31 0.36 0.40 0.45 -17.05%

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