[REXIT] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[REXIT] REXIT BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -73.45%
YoY- 5.04%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 24,878 18,627 12,030 6,110 24,647 18,586 12,749 56.34%
PBT 12,373 9,634 6,900 3,453 12,786 10,076 7,154 44.22%
Tax -2,922 -2,629 -1,761 -826 -2,892 -2,804 -2,002 28.75%
NP 9,451 7,005 5,139 2,627 9,894 7,272 5,152 50.02%
-
NP to SH 9,451 7,005 5,139 2,627 9,894 7,272 5,152 50.02%
-
Tax Rate 23.62% 27.29% 25.52% 23.92% 22.62% 27.83% 27.98% -
Total Cost 15,427 11,622 6,891 3,483 14,753 11,314 7,597 60.56%
-
Net Worth 41,789 40,080 38,337 43,565 41,822 38,592 36,838 8.79%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 6,964 6,970 6,970 6,970 6,970 7,016 7,016 -0.49%
Div Payout % 73.70% 99.51% 135.64% 265.34% 70.45% 96.49% 136.20% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 41,789 40,080 38,337 43,565 41,822 38,592 36,838 8.79%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 37.99% 37.61% 42.72% 43.00% 40.14% 39.13% 40.41% -
ROE 22.62% 17.48% 13.40% 6.03% 23.66% 18.84% 13.99% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.29 10.69 6.90 3.51 14.14 10.60 7.27 57.10%
EPS 5.43 4.02 2.95 1.51 5.68 4.15 2.94 50.70%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 0.24 0.23 0.22 0.25 0.24 0.22 0.21 9.33%
Adjusted Per Share Value based on latest NOSH - 189,333
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 13.14 9.84 6.35 3.23 13.02 9.82 6.73 56.40%
EPS 4.99 3.70 2.71 1.39 5.23 3.84 2.72 50.02%
DPS 3.68 3.68 3.68 3.68 3.68 3.71 3.71 -0.54%
NAPS 0.2207 0.2117 0.2025 0.2301 0.2209 0.2038 0.1946 8.77%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.77 0.82 0.91 0.96 0.84 0.96 0.90 -
P/RPS 5.39 7.67 13.18 27.38 5.94 9.06 12.38 -42.64%
P/EPS 14.19 20.40 30.86 63.68 14.79 23.16 30.64 -40.22%
EY 7.05 4.90 3.24 1.57 6.76 4.32 3.26 67.46%
DY 5.19 4.88 4.40 4.17 4.76 4.17 4.44 10.99%
P/NAPS 3.21 3.57 4.14 3.84 3.50 4.36 4.29 -17.62%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 25/05/22 10/02/22 26/11/21 23/08/21 24/05/21 23/02/21 -
Price 0.76 0.82 0.87 0.91 0.85 0.90 1.06 -
P/RPS 5.32 7.67 12.60 25.95 6.01 8.49 14.59 -49.05%
P/EPS 14.00 20.40 29.50 60.36 14.97 21.71 36.09 -46.90%
EY 7.14 4.90 3.39 1.66 6.68 4.61 2.77 88.32%
DY 5.26 4.88 4.60 4.40 4.71 4.44 3.77 24.93%
P/NAPS 3.17 3.57 3.95 3.64 3.54 4.09 5.05 -26.74%

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