[REX] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 645.32%
YoY- 242.07%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 156,940 154,986 148,474 143,039 138,908 143,825 142,477 6.63%
PBT 3,786 4,160 4,517 3,183 1,879 3,386 1,183 116.70%
Tax -1,858 -2,491 -2,307 -1,670 -1,676 -605 -542 126.84%
NP 1,928 1,669 2,210 1,513 203 2,781 641 107.95%
-
NP to SH 1,955 1,669 2,210 1,513 203 2,781 641 109.88%
-
Tax Rate 49.08% 59.88% 51.07% 52.47% 89.20% 17.87% 45.82% -
Total Cost 155,012 153,317 146,264 141,526 138,705 141,044 141,836 6.08%
-
Net Worth 120,629 120,399 119,382 116,784 118,719 107,775 107,428 8.01%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 120,629 120,399 119,382 116,784 118,719 107,775 107,428 8.01%
NOSH 56,106 55,740 56,047 56,146 55,999 56,133 55,952 0.18%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.23% 1.08% 1.49% 1.06% 0.15% 1.93% 0.45% -
ROE 1.62% 1.39% 1.85% 1.30% 0.17% 2.58% 0.60% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 279.72 278.05 264.91 254.76 248.05 256.22 254.64 6.44%
EPS 3.48 2.99 3.94 2.69 0.36 4.95 1.15 108.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.16 2.13 2.08 2.12 1.92 1.92 7.81%
Adjusted Per Share Value based on latest NOSH - 56,146
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.86 23.57 22.58 21.75 21.12 21.87 21.66 6.64%
EPS 0.30 0.25 0.34 0.23 0.03 0.42 0.10 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1834 0.1831 0.1815 0.1776 0.1805 0.1639 0.1633 8.02%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.80 0.69 0.70 0.65 0.75 0.95 0.50 -
P/RPS 0.29 0.25 0.26 0.26 0.30 0.37 0.20 28.02%
P/EPS 22.96 23.04 17.75 24.12 206.90 19.18 43.64 -34.75%
EY 4.36 4.34 5.63 4.15 0.48 5.22 2.29 53.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.33 0.31 0.35 0.49 0.26 26.43%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 30/05/13 28/02/13 30/11/12 29/08/12 -
Price 0.82 0.85 0.66 0.69 0.65 0.64 0.50 -
P/RPS 0.29 0.31 0.25 0.27 0.26 0.25 0.20 28.02%
P/EPS 23.53 28.39 16.74 25.61 179.31 12.92 43.64 -33.67%
EY 4.25 3.52 5.97 3.91 0.56 7.74 2.29 50.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.31 0.33 0.31 0.33 0.26 28.69%

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