[REX] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 254.46%
YoY- -27.59%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 180,250 180,460 0 166,484 145,022 158,164 131,522 23.31%
PBT 6,315 6,024 0 4,292 3,560 5,157 5,384 11.18%
Tax -1,932 -1,569 0 -1,552 -2,787 -1,302 -1,380 25.06%
NP 4,383 4,455 0 2,740 773 3,855 4,004 6.19%
-
NP to SH 4,383 4,455 0 2,740 773 3,855 4,004 6.19%
-
Tax Rate 30.59% 26.05% - 36.16% 78.29% 25.25% 25.63% -
Total Cost 175,867 176,005 0 163,744 144,249 154,309 127,518 23.82%
-
Net Worth 141,122 141,105 128,789 126,331 123,631 122,620 120,568 11.03%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 141,122 141,105 128,789 126,331 123,631 122,620 120,568 11.03%
NOSH 61,625 61,618 56,240 56,147 55,942 55,991 56,078 6.47%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.43% 2.47% 0.00% 1.65% 0.53% 2.44% 3.04% -
ROE 3.11% 3.16% 0.00% 2.17% 0.63% 3.14% 3.32% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 292.49 292.87 0.00 296.51 259.24 282.48 234.53 15.81%
EPS 7.11 7.23 0.00 4.88 1.38 6.89 7.14 -0.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.29 2.29 2.25 2.21 2.19 2.15 4.28%
Adjusted Per Share Value based on latest NOSH - 56,147
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 27.41 27.44 0.00 25.31 22.05 24.05 20.00 23.31%
EPS 0.67 0.68 0.00 0.42 0.12 0.59 0.61 6.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2146 0.2146 0.1958 0.1921 0.188 0.1864 0.1833 11.05%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.43 1.50 1.51 1.58 1.05 1.15 1.02 -
P/RPS 0.00 0.00 0.00 0.53 0.41 0.41 0.43 -
P/EPS 0.00 0.00 0.00 32.38 75.99 16.70 14.29 -
EY 0.00 0.00 0.00 3.09 1.32 5.99 7.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 0.66 0.70 0.48 0.53 0.47 32.78%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 19/11/15 11/08/15 15/05/15 27/02/15 07/11/14 18/08/14 -
Price 1.52 1.60 1.45 1.66 1.61 1.12 1.02 -
P/RPS 0.00 0.00 0.00 0.56 0.62 0.40 0.43 -
P/EPS 0.00 0.00 0.00 34.02 116.52 16.27 14.29 -
EY 0.00 0.00 0.00 2.94 0.86 6.15 7.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.63 0.74 0.73 0.51 0.47 37.64%

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