[REXIT] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 4.26%
YoY- 55.24%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 22,935 23,962 25,497 23,528 21,332 20,913 19,650 10.82%
PBT 8,269 9,861 10,661 10,974 10,622 9,156 7,695 4.89%
Tax -46 -242 -86 -85 -199 -85 -30 32.86%
NP 8,223 9,619 10,575 10,889 10,423 9,071 7,665 4.78%
-
NP to SH 8,566 9,548 10,710 10,777 10,337 9,250 7,646 7.84%
-
Tax Rate 0.56% 2.45% 0.81% 0.77% 1.87% 0.93% 0.39% -
Total Cost 14,712 14,343 14,922 12,639 10,909 11,842 11,985 14.60%
-
Net Worth 34,140 32,165 32,158 30,282 32,193 30,373 30,399 8.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,837 2,837 2,837 4,749 4,749 4,749 4,749 -29.00%
Div Payout % 33.13% 29.72% 26.49% 44.08% 45.95% 51.35% 62.12% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 34,140 32,165 32,158 30,282 32,193 30,373 30,399 8.02%
NOSH 189,670 189,210 189,166 189,268 189,370 189,831 189,999 -0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 35.85% 40.14% 41.48% 46.28% 48.86% 43.37% 39.01% -
ROE 25.09% 29.68% 33.30% 35.59% 32.11% 30.45% 25.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.09 12.66 13.48 12.43 11.26 11.02 10.34 10.95%
EPS 4.52 5.05 5.66 5.69 5.46 4.87 4.02 8.10%
DPS 1.50 1.50 1.50 2.50 2.50 2.50 2.50 -28.79%
NAPS 0.18 0.17 0.17 0.16 0.17 0.16 0.16 8.14%
Adjusted Per Share Value based on latest NOSH - 189,268
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.11 12.66 13.47 12.43 11.27 11.05 10.38 10.79%
EPS 4.52 5.04 5.66 5.69 5.46 4.89 4.04 7.74%
DPS 1.50 1.50 1.50 2.51 2.51 2.51 2.51 -28.98%
NAPS 0.1803 0.1699 0.1699 0.1599 0.17 0.1604 0.1606 7.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 1.56 1.85 2.52 2.50 2.63 2.58 -
P/RPS 6.62 12.32 13.73 20.27 22.19 23.87 24.95 -58.60%
P/EPS 17.71 30.91 32.68 44.26 45.80 53.97 64.11 -57.48%
EY 5.65 3.23 3.06 2.26 2.18 1.85 1.56 135.28%
DY 1.87 0.96 0.81 0.99 1.00 0.95 0.97 54.71%
P/NAPS 4.44 9.18 10.88 15.75 14.71 16.44 16.13 -57.58%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/10/08 19/08/08 27/05/08 21/02/08 27/11/07 21/08/07 23/05/07 -
Price 0.90 1.05 2.00 2.30 2.10 2.55 2.46 -
P/RPS 7.44 8.29 14.84 18.50 18.64 23.15 23.79 -53.82%
P/EPS 19.93 20.81 35.33 40.39 38.47 52.33 61.13 -52.53%
EY 5.02 4.81 2.83 2.48 2.60 1.91 1.64 110.38%
DY 1.67 1.43 0.75 1.09 1.19 0.98 1.02 38.78%
P/NAPS 5.00 6.18 11.76 14.38 12.35 15.94 15.38 -52.62%

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