[REXIT] QoQ TTM Result on 31-Mar-2009 [#3]

Stock

[REXIT] REXIT BHD

Announcement Date

21-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -5.18%

YoY- -31.35%

Quarter Report

3QMar2009 Results_FINAL.pdf

Latest QR

Upcoming QR

REXIT's Result

REXIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	17,419	18,921	19,435	18,703	21,607	22,935	23,962	-19.10%
YoY %	-7.94%	-2.64%	3.91%	-13.44%	-5.79%	-4.29%	-	-
Horiz. %	72.69%	78.96%	81.11%	78.05%	90.17%	95.71%	100.00%	-
PBT	6,277	6,847	7,231	7,470	7,977	8,269	9,861	-25.94%
YoY %	-8.32%	-5.31%	-3.20%	-6.36%	-3.53%	-16.14%	-	-
Horiz. %	63.65%	69.44%	73.33%	75.75%	80.89%	83.86%	100.00%	-
Tax	-141	-139	-139	-57	-46	-46	-242	-30.17%
YoY %	-1.44%	0.00%	-143.86%	-23.91%	0.00%	80.99%	-	-
Horiz. %	58.26%	57.44%	57.44%	23.55%	19.01%	19.01%	100.00%	-
NP	6,136	6,708	7,092	7,413	7,931	8,223	9,619	-25.83%
YoY %	-8.53%	-5.41%	-4.33%	-6.53%	-3.55%	-14.51%	-	-
Horiz. %	63.79%	69.74%	73.73%	77.07%	82.45%	85.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,195	6,943	7,179	7,352	7,754	8,566	9,548	-17.14%
YoY %	3.63%	-3.29%	-2.35%	-5.18%	-9.48%	-10.28%	-	-
Horiz. %	75.36%	72.72%	75.19%	77.00%	81.21%	89.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.25%	2.03%	1.92%	0.76%	0.58%	0.56%	2.45%	-
YoY %	10.84%	5.73%	152.63%	31.03%	3.57%	-77.14%	-	-
Horiz. %	91.84%	82.86%	78.37%	31.02%	23.67%	22.86%	100.00%	-
Total Cost	11,283	12,213	12,343	11,290	13,676	14,712	14,343	-14.74%
YoY %	-7.61%	-1.05%	9.33%	-17.45%	-7.04%	2.57%	-	-
Horiz. %	78.67%	85.15%	86.06%	78.71%	95.35%	102.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	35,736	33,949	32,124	37,737	36,004	34,140	32,165	7.25%
YoY %	5.26%	5.68%	-14.87%	4.81%	5.46%	6.14%	-	-
Horiz. %	111.10%	105.55%	99.87%	117.32%	111.94%	106.14%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	6,592	6,620	6,620	6,620	6,627	2,837	2,837	75.16%
YoY %	-0.42%	0.00%	0.00%	-0.11%	133.59%	0.00%	-	-
Horiz. %	232.36%	233.35%	233.35%	233.35%	233.59%	100.00%	100.00%	-
Div Payout %	91.62%	95.35%	92.22%	90.05%	85.47%	33.13%	29.72%	-
YoY %	-3.91%	3.39%	2.41%	5.36%	157.98%	11.47%	-	-
Horiz. %	308.28%	320.83%	310.30%	302.99%	287.58%	111.47%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	35,736	33,949	32,124	37,737	36,004	34,140	32,165	7.25%
YoY %	5.26%	5.68%	-14.87%	4.81%	5.46%	6.14%	-	-
Horiz. %	111.10%	105.55%	99.87%	117.32%	111.94%	106.14%	100.00%	-
NOSH	188,085	188,607	188,969	188,686	189,499	189,670	189,210	-0.39%
YoY %	-0.28%	-0.19%	0.15%	-0.43%	-0.09%	0.24%	-	-
Horiz. %	99.41%	99.68%	99.87%	99.72%	100.15%	100.24%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	35.23%	35.45%	36.49%	39.64%	36.71%	35.85%	40.14%	-
YoY %	-0.62%	-2.85%	-7.95%	7.98%	2.40%	-10.69%	-	-
Horiz. %	87.77%	88.32%	90.91%	98.75%	91.45%	89.31%	100.00%	-
ROE	20.13%	20.45%	22.35%	19.48%	21.54%	25.09%	29.68%	-
YoY %	-1.56%	-8.50%	14.73%	-9.56%	-14.15%	-15.46%	-	-
Horiz. %	67.82%	68.90%	75.30%	65.63%	72.57%	84.54%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	9.26	10.03	10.28	9.91	11.40	12.09	12.66	-18.77%
YoY %	-7.68%	-2.43%	3.73%	-13.07%	-5.71%	-4.50%	-	-
Horiz. %	73.14%	79.23%	81.20%	78.28%	90.05%	95.50%	100.00%	-
EPS	3.83	3.68	3.80	3.90	4.09	4.52	5.05	-16.79%
YoY %	4.08%	-3.16%	-2.56%	-4.65%	-9.51%	-10.50%	-	-
Horiz. %	75.84%	72.87%	75.25%	77.23%	80.99%	89.50%	100.00%	-
DPS	3.50	3.50	3.50	3.50	3.50	1.50	1.50	75.64%
YoY %	0.00%	0.00%	0.00%	0.00%	133.33%	0.00%	-	-
Horiz. %	233.33%	233.33%	233.33%	233.33%	233.33%	100.00%	100.00%	-
NAPS	0.19	0.18	0.17	0.20	0.19	0.18	0.17	7.67%
YoY %	5.56%	5.88%	-15.00%	5.26%	5.56%	5.88%	-	-
Horiz. %	111.76%	105.88%	100.00%	117.65%	111.76%	105.88%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 188,686
RPS	9.20	9.99	10.26	9.88	11.41	12.11	12.66	-19.12%
YoY %	-7.91%	-2.63%	3.85%	-13.41%	-5.78%	-4.34%	-	-
Horiz. %	72.67%	78.91%	81.04%	78.04%	90.13%	95.66%	100.00%	-
EPS	3.80	3.67	3.79	3.88	4.10	4.52	5.04	-17.11%
YoY %	3.54%	-3.17%	-2.32%	-5.37%	-9.29%	-10.32%	-	-
Horiz. %	75.40%	72.82%	75.20%	76.98%	81.35%	89.68%	100.00%	-
DPS	3.48	3.50	3.50	3.50	3.50	1.50	1.50	74.98%
YoY %	-0.57%	0.00%	0.00%	0.00%	133.33%	0.00%	-	-
Horiz. %	232.00%	233.33%	233.33%	233.33%	233.33%	100.00%	100.00%	-
NAPS	0.1887	0.1793	0.1697	0.1993	0.1902	0.1803	0.1699	7.22%
YoY %	5.24%	5.66%	-14.85%	4.78%	5.49%	6.12%	-	-
Horiz. %	111.07%	105.53%	99.88%	117.30%	111.95%	106.12%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.62	0.63	0.54	0.50	0.75	0.80	1.56	-
P/RPS	6.69	6.28	5.25	5.04	6.58	6.62	12.32	-33.36%
YoY %	6.53%	19.62%	4.17%	-23.40%	-0.60%	-46.27%	-	-
Horiz. %	54.30%	50.97%	42.61%	40.91%	53.41%	53.73%	100.00%	-
P/EPS	16.21	17.11	14.21	12.83	18.33	17.71	30.91	-34.89%
YoY %	-5.26%	20.41%	10.76%	-30.01%	3.50%	-42.70%	-	-
Horiz. %	52.44%	55.35%	45.97%	41.51%	59.30%	57.30%	100.00%	-
EY	6.17	5.84	7.04	7.79	5.46	5.65	3.23	53.77%
YoY %	5.65%	-17.05%	-9.63%	42.67%	-3.36%	74.92%	-	-
Horiz. %	191.02%	180.80%	217.96%	241.18%	169.04%	174.92%	100.00%	-
DY	5.65	5.56	6.48	7.00	4.67	1.87	0.96	224.92%
YoY %	1.62%	-14.20%	-7.43%	49.89%	149.73%	94.79%	-	-
Horiz. %	588.54%	579.17%	675.00%	729.17%	486.46%	194.79%	100.00%	-
P/NAPS	3.26	3.50	3.18	2.50	3.95	4.44	9.18	-49.75%
YoY %	-6.86%	10.06%	27.20%	-36.71%	-11.04%	-51.63%	-	-
Horiz. %	35.51%	38.13%	34.64%	27.23%	43.03%	48.37%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	21/01/10	24/11/09	26/08/09	21/05/09	26/02/09	30/10/08	19/08/08	-
Price	0.60	0.59	0.62	0.78	0.54	0.90	1.05	-
P/RPS	6.48	5.88	6.03	7.87	4.74	7.44	8.29	-15.10%
YoY %	10.20%	-2.49%	-23.38%	66.03%	-36.29%	-10.25%	-	-
Horiz. %	78.17%	70.93%	72.74%	94.93%	57.18%	89.75%	100.00%	-
P/EPS	15.68	16.03	16.32	20.02	13.20	19.93	20.81	-17.15%
YoY %	-2.18%	-1.78%	-18.48%	51.67%	-33.77%	-4.23%	-	-
Horiz. %	75.35%	77.03%	78.42%	96.20%	63.43%	95.77%	100.00%	-
EY	6.38	6.24	6.13	5.00	7.58	5.02	4.81	20.65%
YoY %	2.24%	1.79%	22.60%	-34.04%	51.00%	4.37%	-	-
Horiz. %	132.64%	129.73%	127.44%	103.95%	157.59%	104.37%	100.00%	-
DY	5.83	5.93	5.65	4.49	6.48	1.67	1.43	154.55%
YoY %	-1.69%	4.96%	25.84%	-30.71%	288.02%	16.78%	-	-
Horiz. %	407.69%	414.69%	395.10%	313.99%	453.15%	116.78%	100.00%	-
P/NAPS	3.16	3.28	3.65	3.90	2.84	5.00	6.18	-35.97%
YoY %	-3.66%	-10.14%	-6.41%	37.32%	-43.20%	-19.09%	-	-
Horiz. %	51.13%	53.07%	59.06%	63.11%	45.95%	80.91%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos