[REX] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -29.52%
YoY- -57.52%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 100,994 101,235 103,365 102,864 98,258 105,958 100,116 0.58%
PBT 4,392 4,460 5,063 5,585 6,692 11,208 11,637 -47.74%
Tax -1,053 -1,098 -1,214 -1,190 -456 -1,447 -1,379 -16.44%
NP 3,339 3,362 3,849 4,395 6,236 9,761 10,258 -52.64%
-
NP to SH 3,339 3,362 3,849 4,395 6,236 9,761 10,258 -52.64%
-
Tax Rate 23.98% 24.62% 23.98% 21.31% 6.81% 12.91% 11.85% -
Total Cost 97,655 97,873 99,516 98,469 92,022 96,197 89,858 5.69%
-
Net Worth 69,812 70,119 68,339 67,068 67,750 67,614 65,500 4.33%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 1,531 1,531 1,531 1,531 - - - -
Div Payout % 45.86% 45.55% 39.78% 34.84% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 69,812 70,119 68,339 67,068 67,750 67,614 65,500 4.33%
NOSH 30,890 30,889 30,923 30,625 30,936 30,874 30,896 -0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.31% 3.32% 3.72% 4.27% 6.35% 9.21% 10.25% -
ROE 4.78% 4.79% 5.63% 6.55% 9.20% 14.44% 15.66% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 326.94 327.73 334.26 335.88 317.61 343.19 324.04 0.59%
EPS 10.81 10.88 12.45 14.35 20.16 31.62 33.20 -52.63%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.26 2.27 2.21 2.19 2.19 2.19 2.12 4.35%
Adjusted Per Share Value based on latest NOSH - 30,625
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 15.36 15.39 15.72 15.64 14.94 16.11 15.22 0.61%
EPS 0.51 0.51 0.59 0.67 0.95 1.48 1.56 -52.51%
DPS 0.23 0.23 0.23 0.23 0.00 0.00 0.00 -
NAPS 0.1062 0.1066 0.1039 0.102 0.103 0.1028 0.0996 4.36%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.62 2.30 2.56 2.68 2.57 2.81 3.02 -
P/RPS 0.50 0.70 0.77 0.80 0.81 0.82 0.93 -33.85%
P/EPS 14.99 21.13 20.57 18.67 12.75 8.89 9.10 39.43%
EY 6.67 4.73 4.86 5.35 7.84 11.25 10.99 -28.29%
DY 3.09 2.17 1.95 1.87 0.00 0.00 0.00 -
P/NAPS 0.72 1.01 1.16 1.22 1.17 1.28 1.42 -36.38%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 30/05/02 28/02/02 23/11/01 28/08/01 17/07/01 -
Price 1.69 2.02 2.39 2.47 2.87 2.92 2.97 -
P/RPS 0.52 0.62 0.72 0.74 0.90 0.85 0.92 -31.61%
P/EPS 15.63 18.56 19.20 17.21 14.24 9.24 8.95 44.96%
EY 6.40 5.39 5.21 5.81 7.02 10.83 11.18 -31.03%
DY 2.96 2.48 2.09 2.02 0.00 0.00 0.00 -
P/NAPS 0.75 0.89 1.08 1.13 1.31 1.33 1.40 -34.01%

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