[REX] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -7.42%
YoY- -70.95%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 174,175 171,937 164,697 163,867 160,901 145,857 142,170 14.42%
PBT 3,933 3,744 5,216 5,184 5,473 6,992 7,170 -32.86%
Tax -659 -1,310 -2,542 -3,351 -3,493 -2,360 -1,169 -31.64%
NP 3,274 2,434 2,674 1,833 1,980 4,632 6,001 -33.10%
-
NP to SH 3,274 2,434 2,674 1,833 1,980 4,632 6,001 -33.10%
-
Tax Rate 16.76% 34.99% 48.73% 64.64% 63.82% 33.75% 16.30% -
Total Cost 170,901 169,503 162,023 162,034 158,921 141,225 136,169 16.27%
-
Net Worth 111,803 124,868 125,956 124,379 112,542 124,384 123,793 -6.53%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,118 1,125 1,125 1,125 1,125 - - -
Div Payout % 34.15% 46.24% 42.09% 61.40% 56.84% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 111,803 124,868 125,956 124,379 112,542 124,384 123,793 -6.53%
NOSH 55,901 55,744 55,980 56,026 56,271 55,777 55,762 0.16%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.88% 1.42% 1.62% 1.12% 1.23% 3.18% 4.22% -
ROE 2.93% 1.95% 2.12% 1.47% 1.76% 3.72% 4.85% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 311.57 308.44 294.20 292.48 285.94 261.50 254.96 14.23%
EPS 5.86 4.37 4.78 3.27 3.52 8.30 10.76 -33.18%
DPS 2.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 2.00 2.24 2.25 2.22 2.00 2.23 2.22 -6.69%
Adjusted Per Share Value based on latest NOSH - 56,026
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 26.48 26.14 25.04 24.92 24.47 22.18 21.62 14.40%
EPS 0.50 0.37 0.41 0.28 0.30 0.70 0.91 -32.79%
DPS 0.17 0.17 0.17 0.17 0.17 0.00 0.00 -
NAPS 0.17 0.1899 0.1915 0.1891 0.1711 0.1891 0.1882 -6.52%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.56 0.78 0.81 0.90 0.96 0.97 1.09 -
P/RPS 0.18 0.25 0.28 0.31 0.34 0.37 0.43 -43.89%
P/EPS 9.56 17.86 16.96 27.51 27.28 11.68 10.13 -3.77%
EY 10.46 5.60 5.90 3.64 3.67 8.56 9.87 3.92%
DY 3.57 2.56 2.47 2.22 2.08 0.00 0.00 -
P/NAPS 0.28 0.35 0.36 0.41 0.48 0.43 0.49 -31.02%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.63 0.70 0.80 0.89 0.98 1.01 1.10 -
P/RPS 0.20 0.23 0.27 0.30 0.34 0.39 0.43 -39.82%
P/EPS 10.76 16.03 16.75 27.20 27.85 12.16 10.22 3.47%
EY 9.30 6.24 5.97 3.68 3.59 8.22 9.78 -3.28%
DY 3.17 2.86 2.50 2.25 2.04 0.00 0.00 -
P/NAPS 0.32 0.31 0.36 0.40 0.49 0.45 0.50 -25.63%

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