[REX] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 19.93%
YoY- 73.57%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 142,170 122,571 116,926 123,048 109,726 111,123 98,837 27.51%
PBT 7,170 6,596 5,975 5,544 4,500 4,845 4,332 40.05%
Tax -1,169 -286 -262 142 241 158 241 -
NP 6,001 6,310 5,713 5,686 4,741 5,003 4,573 19.92%
-
NP to SH 6,001 6,310 5,713 5,686 4,741 5,003 4,573 19.92%
-
Tax Rate 16.30% 4.34% 4.38% -2.56% -5.36% -3.26% -5.56% -
Total Cost 136,169 116,261 111,213 117,362 104,985 106,120 94,264 27.87%
-
Net Worth 123,793 124,497 112,019 120,438 98,341 97,575 81,405 32.34%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 123,793 124,497 112,019 120,438 98,341 97,575 81,405 32.34%
NOSH 55,762 56,080 56,009 56,017 40,636 40,656 40,702 23.42%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.22% 5.15% 4.89% 4.62% 4.32% 4.50% 4.63% -
ROE 4.85% 5.07% 5.10% 4.72% 4.82% 5.13% 5.62% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 254.96 218.56 208.76 219.66 270.02 273.32 242.83 3.31%
EPS 10.76 11.25 10.20 10.15 11.67 12.31 11.24 -2.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.22 2.00 2.15 2.42 2.40 2.00 7.22%
Adjusted Per Share Value based on latest NOSH - 56,017
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.62 18.64 17.78 18.71 16.68 16.90 15.03 27.51%
EPS 0.91 0.96 0.87 0.86 0.72 0.76 0.70 19.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1882 0.1893 0.1703 0.1831 0.1495 0.1484 0.1238 32.31%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.09 1.05 1.09 1.20 1.15 1.09 1.00 -
P/RPS 0.43 0.48 0.52 0.55 0.43 0.40 0.41 3.23%
P/EPS 10.13 9.33 10.69 11.82 9.86 8.86 8.90 9.03%
EY 9.87 10.72 9.36 8.46 10.14 11.29 11.24 -8.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.55 0.56 0.48 0.45 0.50 -1.34%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.10 1.06 1.05 1.19 1.10 1.11 1.10 -
P/RPS 0.43 0.48 0.50 0.54 0.41 0.41 0.45 -2.99%
P/EPS 10.22 9.42 10.29 11.72 9.43 9.02 9.79 2.91%
EY 9.78 10.61 9.71 8.53 10.61 11.09 10.21 -2.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.53 0.55 0.45 0.46 0.55 -6.17%

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