[REX] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 46.07%
YoY- 244.77%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 153,784 156,940 154,986 148,474 143,039 138,908 143,825 4.56%
PBT 3,835 3,786 4,160 4,517 3,183 1,879 3,386 8.66%
Tax -2,112 -1,858 -2,491 -2,307 -1,670 -1,676 -605 130.29%
NP 1,723 1,928 1,669 2,210 1,513 203 2,781 -27.34%
-
NP to SH 1,750 1,955 1,669 2,210 1,513 203 2,781 -26.58%
-
Tax Rate 55.07% 49.08% 59.88% 51.07% 52.47% 89.20% 17.87% -
Total Cost 152,061 155,012 153,317 146,264 141,526 138,705 141,044 5.14%
-
Net Worth 120,908 120,629 120,399 119,382 116,784 118,719 107,775 7.97%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 120,908 120,629 120,399 119,382 116,784 118,719 107,775 7.97%
NOSH 55,976 56,106 55,740 56,047 56,146 55,999 56,133 -0.18%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.12% 1.23% 1.08% 1.49% 1.06% 0.15% 1.93% -
ROE 1.45% 1.62% 1.39% 1.85% 1.30% 0.17% 2.58% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 274.73 279.72 278.05 264.91 254.76 248.05 256.22 4.76%
EPS 3.13 3.48 2.99 3.94 2.69 0.36 4.95 -26.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.15 2.16 2.13 2.08 2.12 1.92 8.17%
Adjusted Per Share Value based on latest NOSH - 56,047
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.38 23.86 23.57 22.58 21.75 21.12 21.87 4.55%
EPS 0.27 0.30 0.25 0.34 0.23 0.03 0.42 -25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1838 0.1834 0.1831 0.1815 0.1776 0.1805 0.1639 7.94%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.88 0.80 0.69 0.70 0.65 0.75 0.95 -
P/RPS 0.32 0.29 0.25 0.26 0.26 0.30 0.37 -9.23%
P/EPS 28.15 22.96 23.04 17.75 24.12 206.90 19.18 29.17%
EY 3.55 4.36 4.34 5.63 4.15 0.48 5.22 -22.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.32 0.33 0.31 0.35 0.49 -11.21%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 29/11/13 28/08/13 30/05/13 28/02/13 30/11/12 -
Price 0.88 0.82 0.85 0.66 0.69 0.65 0.64 -
P/RPS 0.32 0.29 0.31 0.25 0.27 0.26 0.25 17.90%
P/EPS 28.15 23.53 28.39 16.74 25.61 179.31 12.92 68.14%
EY 3.55 4.25 3.52 5.97 3.91 0.56 7.74 -40.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.39 0.31 0.33 0.31 0.33 15.58%

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