[REXIT] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 10.14%
YoY- 59.09%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 23,528 21,332 20,913 19,650 19,280 19,631 17,752 20.59%
PBT 10,974 10,622 9,156 7,695 6,993 6,754 6,599 40.23%
Tax -85 -199 -85 -30 -52 -42 7 -
NP 10,889 10,423 9,071 7,665 6,941 6,712 6,606 39.41%
-
NP to SH 10,777 10,337 9,250 7,646 6,942 6,712 6,606 38.45%
-
Tax Rate 0.77% 1.87% 0.93% 0.39% 0.74% 0.62% -0.11% -
Total Cost 12,639 10,909 11,842 11,985 12,339 12,919 11,146 8.71%
-
Net Worth 30,282 32,193 30,373 30,399 28,320 26,388 25,511 12.07%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,749 4,749 4,749 4,749 - - - -
Div Payout % 44.08% 45.95% 51.35% 62.12% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 30,282 32,193 30,373 30,399 28,320 26,388 25,511 12.07%
NOSH 189,268 189,370 189,831 189,999 188,800 188,488 141,732 21.20%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 46.28% 48.86% 43.37% 39.01% 36.00% 34.19% 37.21% -
ROE 35.59% 32.11% 30.45% 25.15% 24.51% 25.44% 25.89% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.43 11.26 11.02 10.34 10.21 10.41 12.53 -0.53%
EPS 5.69 5.46 4.87 4.02 3.68 3.56 4.66 14.19%
DPS 2.50 2.50 2.50 2.50 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.16 0.16 0.15 0.14 0.18 -7.53%
Adjusted Per Share Value based on latest NOSH - 189,999
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.43 11.27 11.05 10.38 10.18 10.37 9.38 20.58%
EPS 5.69 5.46 4.89 4.04 3.67 3.55 3.49 38.40%
DPS 2.51 2.51 2.51 2.51 0.00 0.00 0.00 -
NAPS 0.1599 0.17 0.1604 0.1606 0.1496 0.1394 0.1347 12.07%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.52 2.50 2.63 2.58 1.79 1.71 2.22 -
P/RPS 20.27 22.19 23.87 24.95 17.53 16.42 17.72 9.35%
P/EPS 44.26 45.80 53.97 64.11 48.68 48.02 47.63 -4.76%
EY 2.26 2.18 1.85 1.56 2.05 2.08 2.10 5.00%
DY 0.99 1.00 0.95 0.97 0.00 0.00 0.00 -
P/NAPS 15.75 14.71 16.44 16.13 11.93 12.21 12.33 17.67%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 27/11/07 21/08/07 23/05/07 27/02/07 21/11/06 16/08/06 -
Price 2.30 2.10 2.55 2.46 2.50 1.73 1.93 -
P/RPS 18.50 18.64 23.15 23.79 24.48 16.61 15.41 12.91%
P/EPS 40.39 38.47 52.33 61.13 67.99 48.58 41.41 -1.64%
EY 2.48 2.60 1.91 1.64 1.47 2.06 2.41 1.92%
DY 1.09 1.19 0.98 1.02 0.00 0.00 0.00 -
P/NAPS 14.38 12.35 15.94 15.38 16.67 12.36 10.72 21.56%

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