[REX] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 45.88%
YoY- -55.44%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 174,866 174,175 171,937 164,697 163,867 160,901 145,857 12.84%
PBT 3,358 3,933 3,744 5,216 5,184 5,473 6,992 -38.64%
Tax -754 -659 -1,310 -2,542 -3,351 -3,493 -2,360 -53.23%
NP 2,604 3,274 2,434 2,674 1,833 1,980 4,632 -31.86%
-
NP to SH 2,604 3,274 2,434 2,674 1,833 1,980 4,632 -31.86%
-
Tax Rate 22.45% 16.76% 34.99% 48.73% 64.64% 63.82% 33.75% -
Total Cost 172,262 170,901 169,503 162,023 162,034 158,921 141,225 14.14%
-
Net Worth 129,937 111,803 124,868 125,956 124,379 112,542 124,384 2.95%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 1,118 1,118 1,125 1,125 1,125 1,125 - -
Div Payout % 42.94% 34.15% 46.24% 42.09% 61.40% 56.84% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 129,937 111,803 124,868 125,956 124,379 112,542 124,384 2.95%
NOSH 56,250 55,901 55,744 55,980 56,026 56,271 55,777 0.56%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.49% 1.88% 1.42% 1.62% 1.12% 1.23% 3.18% -
ROE 2.00% 2.93% 1.95% 2.12% 1.47% 1.76% 3.72% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 310.87 311.57 308.44 294.20 292.48 285.94 261.50 12.20%
EPS 4.63 5.86 4.37 4.78 3.27 3.52 8.30 -32.21%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 2.31 2.00 2.24 2.25 2.22 2.00 2.23 2.37%
Adjusted Per Share Value based on latest NOSH - 55,980
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 26.59 26.48 26.14 25.04 24.92 24.47 22.18 12.83%
EPS 0.40 0.50 0.37 0.41 0.28 0.30 0.70 -31.11%
DPS 0.17 0.17 0.17 0.17 0.17 0.17 0.00 -
NAPS 0.1976 0.17 0.1899 0.1915 0.1891 0.1711 0.1891 2.97%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.88 0.56 0.78 0.81 0.90 0.96 0.97 -
P/RPS 0.28 0.18 0.25 0.28 0.31 0.34 0.37 -16.94%
P/EPS 19.01 9.56 17.86 16.96 27.51 27.28 11.68 38.32%
EY 5.26 10.46 5.60 5.90 3.64 3.67 8.56 -27.70%
DY 2.27 3.57 2.56 2.47 2.22 2.08 0.00 -
P/NAPS 0.38 0.28 0.35 0.36 0.41 0.48 0.43 -7.90%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.90 0.63 0.70 0.80 0.89 0.98 1.01 -
P/RPS 0.29 0.20 0.23 0.27 0.30 0.34 0.39 -17.90%
P/EPS 19.44 10.76 16.03 16.75 27.20 27.85 12.16 36.68%
EY 5.14 9.30 6.24 5.97 3.68 3.59 8.22 -26.85%
DY 2.22 3.17 2.86 2.50 2.25 2.04 0.00 -
P/NAPS 0.39 0.32 0.31 0.36 0.40 0.49 0.45 -9.09%

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