[REX] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -20.46%
YoY- 42.06%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 162,672 168,225 178,921 174,866 174,175 171,937 164,697 -0.81%
PBT 4,045 3,243 3,041 3,358 3,933 3,744 5,216 -15.55%
Tax -1,475 -848 -893 -754 -659 -1,310 -2,542 -30.36%
NP 2,570 2,395 2,148 2,604 3,274 2,434 2,674 -2.60%
-
NP to SH 2,570 2,395 2,148 2,604 3,274 2,434 2,674 -2.60%
-
Tax Rate 36.46% 26.15% 29.37% 22.45% 16.76% 34.99% 48.73% -
Total Cost 160,102 165,830 176,773 172,262 170,901 169,503 162,023 -0.78%
-
Net Worth 112,067 129,207 130,431 129,937 111,803 124,868 125,956 -7.47%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 1,118 1,118 1,118 1,118 1,125 1,125 -
Div Payout % - 46.68% 52.05% 42.94% 34.15% 46.24% 42.09% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 112,067 129,207 130,431 129,937 111,803 124,868 125,956 -7.47%
NOSH 56,033 55,934 56,220 56,250 55,901 55,744 55,980 0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.58% 1.42% 1.20% 1.49% 1.88% 1.42% 1.62% -
ROE 2.29% 1.85% 1.65% 2.00% 2.93% 1.95% 2.12% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 290.31 300.76 318.25 310.87 311.57 308.44 294.20 -0.88%
EPS 4.59 4.28 3.82 4.63 5.86 4.37 4.78 -2.66%
DPS 0.00 2.00 2.00 2.00 2.00 2.00 2.00 -
NAPS 2.00 2.31 2.32 2.31 2.00 2.24 2.25 -7.53%
Adjusted Per Share Value based on latest NOSH - 56,250
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.73 25.58 27.21 26.59 26.48 26.14 25.04 -0.82%
EPS 0.39 0.36 0.33 0.40 0.50 0.37 0.41 -3.27%
DPS 0.00 0.17 0.17 0.17 0.17 0.17 0.17 -
NAPS 0.1704 0.1965 0.1983 0.1976 0.17 0.1899 0.1915 -7.46%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.66 0.80 0.89 0.88 0.56 0.78 0.81 -
P/RPS 0.23 0.27 0.28 0.28 0.18 0.25 0.28 -12.25%
P/EPS 14.39 18.68 23.29 19.01 9.56 17.86 16.96 -10.34%
EY 6.95 5.35 4.29 5.26 10.46 5.60 5.90 11.50%
DY 0.00 2.50 2.25 2.27 3.57 2.56 2.47 -
P/NAPS 0.33 0.35 0.38 0.38 0.28 0.35 0.36 -5.62%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.90 0.90 0.80 0.90 0.63 0.70 0.80 -
P/RPS 0.31 0.30 0.25 0.29 0.20 0.23 0.27 9.61%
P/EPS 19.62 21.02 20.94 19.44 10.76 16.03 16.75 11.08%
EY 5.10 4.76 4.78 5.14 9.30 6.24 5.97 -9.94%
DY 0.00 2.22 2.50 2.22 3.17 2.86 2.50 -
P/NAPS 0.45 0.39 0.34 0.39 0.32 0.31 0.36 15.99%

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