[REX] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 39.59%
YoY- 13.0%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 123,048 109,726 111,123 98,837 90,676 92,837 98,137 16.26%
PBT 5,544 4,500 4,845 4,332 4,233 4,762 5,126 5.35%
Tax 142 241 158 241 -957 -1,022 -1,008 -
NP 5,686 4,741 5,003 4,573 3,276 3,740 4,118 23.97%
-
NP to SH 5,686 4,741 5,003 4,573 3,276 3,740 4,118 23.97%
-
Tax Rate -2.56% -5.36% -3.26% -5.56% 22.61% 21.46% 19.66% -
Total Cost 117,362 104,985 106,120 94,264 87,400 89,097 94,019 15.91%
-
Net Worth 120,438 98,341 97,575 81,405 90,560 82,845 88,858 22.45%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - 1,132 1,132 1,132 -
Div Payout % - - - - 34.58% 30.29% 27.51% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 120,438 98,341 97,575 81,405 90,560 82,845 88,858 22.45%
NOSH 56,017 40,636 40,656 40,702 40,792 37,656 40,760 23.58%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.62% 4.32% 4.50% 4.63% 3.61% 4.03% 4.20% -
ROE 4.72% 4.82% 5.13% 5.62% 3.62% 4.51% 4.63% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 219.66 270.02 273.32 242.83 222.28 246.53 240.76 -5.92%
EPS 10.15 11.67 12.31 11.24 8.03 9.93 10.10 0.32%
DPS 0.00 0.00 0.00 0.00 2.78 3.01 2.79 -
NAPS 2.15 2.42 2.40 2.00 2.22 2.20 2.18 -0.91%
Adjusted Per Share Value based on latest NOSH - 40,702
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 18.71 16.68 16.90 15.03 13.79 14.12 14.92 16.27%
EPS 0.86 0.72 0.76 0.70 0.50 0.57 0.63 23.03%
DPS 0.00 0.00 0.00 0.00 0.17 0.17 0.17 -
NAPS 0.1831 0.1495 0.1484 0.1238 0.1377 0.126 0.1351 22.44%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.20 1.15 1.09 1.00 1.05 1.17 1.33 -
P/RPS 0.55 0.43 0.40 0.41 0.47 0.47 0.55 0.00%
P/EPS 11.82 9.86 8.86 8.90 13.07 11.78 13.16 -6.90%
EY 8.46 10.14 11.29 11.24 7.65 8.49 7.60 7.40%
DY 0.00 0.00 0.00 0.00 2.65 2.57 2.10 -
P/NAPS 0.56 0.48 0.45 0.50 0.47 0.53 0.61 -5.53%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.19 1.10 1.11 1.10 1.05 1.08 1.04 -
P/RPS 0.54 0.41 0.41 0.45 0.47 0.44 0.43 16.38%
P/EPS 11.72 9.43 9.02 9.79 13.07 10.87 10.29 9.05%
EY 8.53 10.61 11.09 10.21 7.65 9.20 9.71 -8.26%
DY 0.00 0.00 0.00 0.00 2.65 2.79 2.68 -
P/NAPS 0.55 0.45 0.46 0.55 0.47 0.49 0.48 9.49%

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