[REXIT] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
21-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 9.33%
YoY- 0.49%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 13,576 13,592 15,192 16,058 20,090 24,800 19,570 -5.90%
PBT 4,156 3,878 4,876 5,386 7,294 11,062 7,448 -9.25%
Tax -44 -54 -18 -22 -18 -410 -430 -31.58%
NP 4,112 3,824 4,858 5,364 7,276 10,652 7,018 -8.51%
-
NP to SH 4,112 3,824 4,858 6,516 6,484 10,072 7,018 -8.51%
-
Tax Rate 1.06% 1.39% 0.37% 0.41% 0.25% 3.71% 5.77% -
Total Cost 9,464 9,768 10,334 10,694 12,814 14,148 12,552 -4.59%
-
Net Worth 31,488 33,413 31,521 35,575 36,022 30,291 28,451 1.70%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,409 - 7,416 7,489 7,583 7,572 - -
Div Payout % 180.18% - 152.67% 114.94% 116.96% 75.19% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 31,488 33,413 31,521 35,575 36,022 30,291 28,451 1.70%
NOSH 185,225 185,631 185,419 187,241 189,590 189,323 189,675 -0.39%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 30.29% 28.13% 31.98% 33.40% 36.22% 42.95% 35.86% -
ROE 13.06% 11.44% 15.41% 18.32% 18.00% 33.25% 24.67% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.33 7.32 8.19 8.58 10.60 13.10 10.32 -5.53%
EPS 2.22 2.06 2.62 3.48 3.42 5.32 3.70 -8.15%
DPS 4.00 0.00 4.00 4.00 4.00 4.00 0.00 -
NAPS 0.17 0.18 0.17 0.19 0.19 0.16 0.15 2.10%
Adjusted Per Share Value based on latest NOSH - 188,085
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.17 7.18 8.02 8.48 10.61 13.10 10.34 -5.91%
EPS 2.17 2.02 2.57 3.44 3.42 5.32 3.71 -8.54%
DPS 3.91 0.00 3.92 3.96 4.01 4.00 0.00 -
NAPS 0.1663 0.1765 0.1665 0.1879 0.1903 0.16 0.1503 1.69%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.30 0.36 0.62 0.75 2.52 1.79 -
P/RPS 3.55 4.10 4.39 7.23 7.08 19.24 17.35 -23.21%
P/EPS 11.71 14.56 13.74 17.82 21.93 47.37 48.38 -21.03%
EY 8.54 6.87 7.28 5.61 4.56 2.11 2.07 26.61%
DY 15.38 0.00 11.11 6.45 5.33 1.59 0.00 -
P/NAPS 1.53 1.67 2.12 3.26 3.95 15.75 11.93 -28.96%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 06/02/13 16/02/12 18/02/11 21/01/10 26/02/09 21/02/08 27/02/07 -
Price 0.27 0.28 0.37 0.60 0.54 2.30 2.50 -
P/RPS 3.68 3.82 4.52 7.00 5.10 17.56 24.23 -26.93%
P/EPS 12.16 13.59 14.12 17.24 15.79 43.23 67.57 -24.84%
EY 8.22 7.36 7.08 5.80 6.33 2.31 1.48 33.04%
DY 14.81 0.00 10.81 6.67 7.41 1.74 0.00 -
P/NAPS 1.59 1.56 2.18 3.16 2.84 14.38 16.67 -32.38%

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