[REXIT] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 20.98%
YoY- 40.02%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 25,497 23,528 21,332 20,913 19,650 19,280 19,631 19.02%
PBT 10,661 10,974 10,622 9,156 7,695 6,993 6,754 35.53%
Tax -86 -85 -199 -85 -30 -52 -42 61.17%
NP 10,575 10,889 10,423 9,071 7,665 6,941 6,712 35.36%
-
NP to SH 10,710 10,777 10,337 9,250 7,646 6,942 6,712 36.51%
-
Tax Rate 0.81% 0.77% 1.87% 0.93% 0.39% 0.74% 0.62% -
Total Cost 14,922 12,639 10,909 11,842 11,985 12,339 12,919 10.07%
-
Net Worth 32,158 30,282 32,193 30,373 30,399 28,320 26,388 14.07%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,837 4,749 4,749 4,749 4,749 - - -
Div Payout % 26.49% 44.08% 45.95% 51.35% 62.12% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 32,158 30,282 32,193 30,373 30,399 28,320 26,388 14.07%
NOSH 189,166 189,268 189,370 189,831 189,999 188,800 188,488 0.23%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 41.48% 46.28% 48.86% 43.37% 39.01% 36.00% 34.19% -
ROE 33.30% 35.59% 32.11% 30.45% 25.15% 24.51% 25.44% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 13.48 12.43 11.26 11.02 10.34 10.21 10.41 18.78%
EPS 5.66 5.69 5.46 4.87 4.02 3.68 3.56 36.18%
DPS 1.50 2.50 2.50 2.50 2.50 0.00 0.00 -
NAPS 0.17 0.16 0.17 0.16 0.16 0.15 0.14 13.80%
Adjusted Per Share Value based on latest NOSH - 189,831
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 13.47 12.43 11.27 11.05 10.38 10.18 10.37 19.03%
EPS 5.66 5.69 5.46 4.89 4.04 3.67 3.55 36.43%
DPS 1.50 2.51 2.51 2.51 2.51 0.00 0.00 -
NAPS 0.1699 0.1599 0.17 0.1604 0.1606 0.1496 0.1394 14.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.85 2.52 2.50 2.63 2.58 1.79 1.71 -
P/RPS 13.73 20.27 22.19 23.87 24.95 17.53 16.42 -11.23%
P/EPS 32.68 44.26 45.80 53.97 64.11 48.68 48.02 -22.61%
EY 3.06 2.26 2.18 1.85 1.56 2.05 2.08 29.32%
DY 0.81 0.99 1.00 0.95 0.97 0.00 0.00 -
P/NAPS 10.88 15.75 14.71 16.44 16.13 11.93 12.21 -7.39%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 21/02/08 27/11/07 21/08/07 23/05/07 27/02/07 21/11/06 -
Price 2.00 2.30 2.10 2.55 2.46 2.50 1.73 -
P/RPS 14.84 18.50 18.64 23.15 23.79 24.48 16.61 -7.23%
P/EPS 35.33 40.39 38.47 52.33 61.13 67.99 48.58 -19.11%
EY 2.83 2.48 2.60 1.91 1.64 1.47 2.06 23.55%
DY 0.75 1.09 1.19 0.98 1.02 0.00 0.00 -
P/NAPS 11.76 14.38 12.35 15.94 15.38 16.67 12.36 -3.26%

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