[REX] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 17.14%
YoY- 863.05%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 146,565 147,759 153,784 156,940 154,986 148,474 143,039 1.63%
PBT 2,658 2,483 3,835 3,786 4,160 4,517 3,183 -11.31%
Tax -1,484 -1,576 -2,112 -1,858 -2,491 -2,307 -1,670 -7.56%
NP 1,174 907 1,723 1,928 1,669 2,210 1,513 -15.54%
-
NP to SH 1,201 934 1,750 1,955 1,669 2,210 1,513 -14.25%
-
Tax Rate 55.83% 63.47% 55.07% 49.08% 59.88% 51.07% 52.47% -
Total Cost 145,391 146,852 152,061 155,012 153,317 146,264 141,526 1.81%
-
Net Worth 123,160 120,765 120,908 120,629 120,399 119,382 116,784 3.60%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 123,160 120,765 120,908 120,629 120,399 119,382 116,784 3.60%
NOSH 56,237 56,170 55,976 56,106 55,740 56,047 56,146 0.10%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.80% 0.61% 1.12% 1.23% 1.08% 1.49% 1.06% -
ROE 0.98% 0.77% 1.45% 1.62% 1.39% 1.85% 1.30% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 260.62 263.06 274.73 279.72 278.05 264.91 254.76 1.52%
EPS 2.14 1.66 3.13 3.48 2.99 3.94 2.69 -14.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.15 2.16 2.15 2.16 2.13 2.08 3.49%
Adjusted Per Share Value based on latest NOSH - 56,106
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.29 22.47 23.38 23.86 23.57 22.58 21.75 1.64%
EPS 0.18 0.14 0.27 0.30 0.25 0.34 0.23 -15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1873 0.1836 0.1838 0.1834 0.1831 0.1815 0.1776 3.60%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.15 1.02 0.88 0.80 0.69 0.70 0.65 -
P/RPS 0.44 0.39 0.32 0.29 0.25 0.26 0.26 41.96%
P/EPS 53.85 61.34 28.15 22.96 23.04 17.75 24.12 70.73%
EY 1.86 1.63 3.55 4.36 4.34 5.63 4.15 -41.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.41 0.37 0.32 0.33 0.31 42.93%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 07/11/14 18/08/14 28/05/14 28/02/14 29/11/13 28/08/13 30/05/13 -
Price 1.12 1.02 0.88 0.82 0.85 0.66 0.69 -
P/RPS 0.43 0.39 0.32 0.29 0.31 0.25 0.27 36.33%
P/EPS 52.44 61.34 28.15 23.53 28.39 16.74 25.61 61.18%
EY 1.91 1.63 3.55 4.25 3.52 5.97 3.91 -37.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.41 0.38 0.39 0.31 0.33 33.63%

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