[REX] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 21.85%
YoY- 65.35%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 122,071 82,730 42,610 174,175 128,020 77,984 41,919 103.79%
PBT 2,245 1,629 697 3,933 2,934 2,521 1,272 45.99%
Tax -436 -330 -112 -659 -247 -96 -17 767.96%
NP 1,809 1,299 585 3,274 2,687 2,425 1,255 27.57%
-
NP to SH 1,809 1,299 585 3,274 2,687 2,425 1,255 27.57%
-
Tax Rate 19.42% 20.26% 16.07% 16.76% 8.42% 3.81% 1.34% -
Total Cost 120,262 81,431 42,025 170,901 125,333 75,559 40,664 105.90%
-
Net Worth 129,374 129,899 129,937 128,409 125,655 126,010 124,379 2.65%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 1,121 - - - -
Div Payout % - - - 34.25% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 129,374 129,899 129,937 128,409 125,655 126,010 124,379 2.65%
NOSH 56,006 55,991 56,250 56,074 56,096 56,004 56,026 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.48% 1.57% 1.37% 1.88% 2.10% 3.11% 2.99% -
ROE 1.40% 1.00% 0.45% 2.55% 2.14% 1.92% 1.01% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 217.96 147.75 75.75 310.62 228.22 139.25 74.82 103.84%
EPS 3.23 2.32 1.04 5.84 4.79 4.33 2.24 27.60%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.31 2.32 2.31 2.29 2.24 2.25 2.22 2.68%
Adjusted Per Share Value based on latest NOSH - 55,901
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.56 12.58 6.48 26.48 19.47 11.86 6.37 103.86%
EPS 0.28 0.20 0.09 0.50 0.41 0.37 0.19 29.46%
DPS 0.00 0.00 0.00 0.17 0.00 0.00 0.00 -
NAPS 0.1967 0.1975 0.1976 0.1952 0.1911 0.1916 0.1891 2.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.80 0.89 0.88 0.56 0.78 0.81 0.90 -
P/RPS 0.37 0.60 1.16 0.18 0.34 0.58 1.20 -54.32%
P/EPS 24.77 38.36 84.62 9.59 16.28 18.71 40.18 -27.54%
EY 4.04 2.61 1.18 10.43 6.14 5.35 2.49 38.03%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.38 0.24 0.35 0.36 0.41 -10.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.90 0.80 0.90 0.63 0.70 0.80 0.89 -
P/RPS 0.41 0.54 1.19 0.20 0.31 0.57 1.19 -50.82%
P/EPS 27.86 34.48 86.54 10.79 14.61 18.48 39.73 -21.05%
EY 3.59 2.90 1.16 9.27 6.84 5.41 2.52 26.58%
DY 0.00 0.00 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.39 0.28 0.31 0.36 0.40 -1.67%

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