[REXIT] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 15.28%
YoY- 8.66%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 13,305 12,632 13,775 13,150 13,407 14,111 13,415 -0.54%
PBT 4,762 4,615 4,779 4,123 3,590 3,603 3,451 23.87%
Tax -10 -16 -25 -33 -42 -45 -47 -64.25%
NP 4,752 4,599 4,754 4,090 3,548 3,558 3,404 24.83%
-
NP to SH 4,752 4,599 4,754 4,090 3,548 3,558 3,404 24.83%
-
Tax Rate 0.21% 0.35% 0.52% 0.80% 1.17% 1.25% 1.36% -
Total Cost 8,553 8,033 9,021 9,060 9,859 10,553 10,011 -9.93%
-
Net Worth 32,810 30,812 31,073 29,505 31,379 31,571 29,638 6.99%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 7,270 7,316 3,691 3,691 7,439 3,747 3,747 55.37%
Div Payout % 153.00% 159.09% 77.65% 90.26% 209.67% 105.32% 110.09% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 32,810 30,812 31,073 29,505 31,379 31,571 29,638 6.99%
NOSH 182,280 181,249 182,784 184,411 184,583 185,714 185,238 -1.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 35.72% 36.41% 34.51% 31.10% 26.46% 25.21% 25.37% -
ROE 14.48% 14.93% 15.30% 13.86% 11.31% 11.27% 11.49% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.30 6.97 7.54 7.13 7.26 7.60 7.24 0.55%
EPS 2.61 2.54 2.60 2.22 1.92 1.92 1.84 26.16%
DPS 4.00 4.00 2.00 2.00 4.00 2.00 2.00 58.53%
NAPS 0.18 0.17 0.17 0.16 0.17 0.17 0.16 8.14%
Adjusted Per Share Value based on latest NOSH - 184,411
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.03 6.67 7.28 6.95 7.08 7.45 7.09 -0.56%
EPS 2.51 2.43 2.51 2.16 1.87 1.88 1.80 24.73%
DPS 3.84 3.86 1.95 1.95 3.93 1.98 1.98 55.32%
NAPS 0.1733 0.1627 0.1641 0.1558 0.1657 0.1668 0.1565 7.01%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.35 0.285 0.25 0.275 0.26 0.25 0.28 -
P/RPS 4.80 4.09 3.32 3.86 3.58 3.29 3.87 15.39%
P/EPS 13.43 11.23 9.61 12.40 13.53 13.05 15.24 -8.06%
EY 7.45 8.90 10.40 8.06 7.39 7.66 6.56 8.82%
DY 11.43 14.04 8.00 7.27 15.38 8.00 7.14 36.72%
P/NAPS 1.94 1.68 1.47 1.72 1.53 1.47 1.75 7.09%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 14/02/14 22/11/13 28/08/13 20/05/13 06/02/13 23/11/12 28/08/12 -
Price 0.39 0.39 0.265 0.27 0.27 0.27 0.26 -
P/RPS 5.34 5.60 3.52 3.79 3.72 3.55 3.59 30.21%
P/EPS 14.96 15.37 10.19 12.17 14.05 14.09 14.15 3.77%
EY 6.68 6.51 9.81 8.21 7.12 7.10 7.07 -3.70%
DY 10.26 10.26 7.55 7.41 14.81 7.41 7.69 21.13%
P/NAPS 2.17 2.29 1.56 1.69 1.59 1.59 1.63 20.95%

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