[REX] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.5%
YoY- -1.6%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 144,799 152,947 162,672 168,225 178,921 174,866 174,175 -11.61%
PBT 1,354 2,978 4,045 3,243 3,041 3,358 3,933 -50.97%
Tax -1,189 -1,411 -1,475 -848 -893 -754 -659 48.36%
NP 165 1,567 2,570 2,395 2,148 2,604 3,274 -86.43%
-
NP to SH 165 1,567 2,570 2,395 2,148 2,604 3,274 -86.43%
-
Tax Rate 87.81% 47.38% 36.46% 26.15% 29.37% 22.45% 16.76% -
Total Cost 144,634 151,380 160,102 165,830 176,773 172,262 170,901 -10.55%
-
Net Worth 130,793 130,415 112,067 129,207 130,431 129,937 111,803 11.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 1,118 1,118 1,118 1,118 -
Div Payout % - - - 46.68% 52.05% 42.94% 34.15% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 130,793 130,415 112,067 129,207 130,431 129,937 111,803 11.05%
NOSH 56,134 55,733 56,033 55,934 56,220 56,250 55,901 0.27%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.11% 1.02% 1.58% 1.42% 1.20% 1.49% 1.88% -
ROE 0.13% 1.20% 2.29% 1.85% 1.65% 2.00% 2.93% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 257.95 274.43 290.31 300.76 318.25 310.87 311.57 -11.86%
EPS 0.29 2.81 4.59 4.28 3.82 4.63 5.86 -86.59%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 2.33 2.34 2.00 2.31 2.32 2.31 2.00 10.74%
Adjusted Per Share Value based on latest NOSH - 55,934
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.02 23.26 24.73 25.58 27.21 26.59 26.48 -11.59%
EPS 0.03 0.24 0.39 0.36 0.33 0.40 0.50 -84.75%
DPS 0.00 0.00 0.00 0.17 0.17 0.17 0.17 -
NAPS 0.1989 0.1983 0.1704 0.1965 0.1983 0.1976 0.17 11.06%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.89 0.79 0.66 0.80 0.89 0.88 0.56 -
P/RPS 0.35 0.29 0.23 0.27 0.28 0.28 0.18 55.97%
P/EPS 302.79 28.10 14.39 18.68 23.29 19.01 9.56 907.40%
EY 0.33 3.56 6.95 5.35 4.29 5.26 10.46 -90.07%
DY 0.00 0.00 0.00 2.50 2.25 2.27 3.57 -
P/NAPS 0.38 0.34 0.33 0.35 0.38 0.38 0.28 22.64%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 -
Price 0.83 0.68 0.90 0.90 0.80 0.90 0.63 -
P/RPS 0.32 0.25 0.31 0.30 0.25 0.29 0.20 36.91%
P/EPS 282.37 24.19 19.62 21.02 20.94 19.44 10.76 788.38%
EY 0.35 4.13 5.10 4.76 4.78 5.14 9.30 -88.83%
DY 0.00 0.00 0.00 2.22 2.50 2.22 3.17 -
P/NAPS 0.36 0.29 0.45 0.39 0.34 0.39 0.32 8.19%

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