[REXIT] QoQ TTM Result on 30-Jun-2019 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 0.82%
YoY- 0.25%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 24,227 23,868 22,616 21,982 21,410 20,924 21,184 9.35%
PBT 12,039 11,819 10,866 10,513 10,323 10,208 10,280 11.09%
Tax -3,297 -3,059 -2,758 -2,636 -2,510 -2,605 -2,504 20.11%
NP 8,742 8,760 8,108 7,877 7,813 7,603 7,776 8.11%
-
NP to SH 8,742 8,760 8,108 7,877 7,813 7,603 7,776 8.11%
-
Tax Rate 27.39% 25.88% 25.38% 25.07% 24.31% 25.52% 24.36% -
Total Cost 15,485 15,108 14,508 14,105 13,597 13,321 13,408 10.06%
-
Net Worth 34,297 33,740 37,292 35,516 34,479 32,747 35,695 -2.62%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 5,327 5,327 5,327 5,354 5,354 5,354 5,354 -0.33%
Div Payout % 60.94% 60.82% 65.71% 67.97% 68.53% 70.42% 68.86% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 34,297 33,740 37,292 35,516 34,479 32,747 35,695 -2.62%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 36.08% 36.70% 35.85% 35.83% 36.49% 36.34% 36.71% -
ROE 25.49% 25.96% 21.74% 22.18% 22.66% 23.22% 21.78% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 13.42 13.44 12.74 12.38 11.80 11.50 11.87 8.51%
EPS 4.84 4.93 4.57 4.44 4.31 4.18 4.36 7.20%
DPS 3.00 3.00 3.00 3.02 3.00 3.00 3.00 0.00%
NAPS 0.19 0.19 0.21 0.20 0.19 0.18 0.20 -3.35%
Adjusted Per Share Value based on latest NOSH - 189,333
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 12.80 12.61 11.95 11.61 11.31 11.05 11.19 9.36%
EPS 4.62 4.63 4.28 4.16 4.13 4.02 4.11 8.10%
DPS 2.81 2.81 2.81 2.83 2.83 2.83 2.83 -0.47%
NAPS 0.1812 0.1782 0.197 0.1876 0.1821 0.173 0.1885 -2.59%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.45 0.60 0.64 0.685 0.715 0.53 0.64 -
P/RPS 3.35 4.46 5.03 5.53 6.06 4.61 5.39 -27.14%
P/EPS 9.29 12.16 14.02 15.44 16.61 12.68 14.69 -26.30%
EY 10.76 8.22 7.13 6.48 6.02 7.88 6.81 35.61%
DY 6.67 5.00 4.69 4.40 4.20 5.66 4.69 26.43%
P/NAPS 2.37 3.16 3.05 3.43 3.76 2.94 3.20 -18.12%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 15/05/20 26/02/20 27/11/19 28/08/19 24/05/19 27/02/19 26/11/18 -
Price 0.54 0.575 0.68 0.635 0.615 0.60 0.66 -
P/RPS 4.02 4.28 5.34 5.13 5.21 5.22 5.56 -19.42%
P/EPS 11.15 11.66 14.89 14.32 14.28 14.36 15.15 -18.46%
EY 8.97 8.58 6.71 6.99 7.00 6.97 6.60 22.67%
DY 5.56 5.22 4.41 4.75 4.88 5.00 4.55 14.28%
P/NAPS 2.84 3.03 3.24 3.18 3.24 3.33 3.30 -9.51%

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