[REXIT] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 0.12%
YoY- -25.45%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 12,636 13,576 13,592 15,192 16,058 20,090 24,800 -10.62%
PBT 4,122 4,156 3,878 4,876 5,386 7,294 11,062 -15.15%
Tax -14 -44 -54 -18 -22 -18 -410 -43.01%
NP 4,108 4,112 3,824 4,858 5,364 7,276 10,652 -14.67%
-
NP to SH 4,108 4,112 3,824 4,858 6,516 6,484 10,072 -13.87%
-
Tax Rate 0.34% 1.06% 1.39% 0.37% 0.41% 0.25% 3.71% -
Total Cost 8,528 9,464 9,768 10,334 10,694 12,814 14,148 -8.08%
-
Net Worth 32,718 31,488 33,413 31,521 35,575 36,022 30,291 1.29%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 14,541 7,409 - 7,416 7,489 7,583 7,572 11.47%
Div Payout % 353.98% 180.18% - 152.67% 114.94% 116.96% 75.19% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 32,718 31,488 33,413 31,521 35,575 36,022 30,291 1.29%
NOSH 181,769 185,225 185,631 185,419 187,241 189,590 189,323 -0.67%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 32.51% 30.29% 28.13% 31.98% 33.40% 36.22% 42.95% -
ROE 12.56% 13.06% 11.44% 15.41% 18.32% 18.00% 33.25% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.95 7.33 7.32 8.19 8.58 10.60 13.10 -10.01%
EPS 2.26 2.22 2.06 2.62 3.48 3.42 5.32 -13.28%
DPS 8.00 4.00 0.00 4.00 4.00 4.00 4.00 12.23%
NAPS 0.18 0.17 0.18 0.17 0.19 0.19 0.16 1.98%
Adjusted Per Share Value based on latest NOSH - 190,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.67 7.17 7.18 8.02 8.48 10.61 13.10 -10.63%
EPS 2.17 2.17 2.02 2.57 3.44 3.42 5.32 -13.87%
DPS 7.68 3.91 0.00 3.92 3.96 4.01 4.00 11.47%
NAPS 0.1728 0.1663 0.1765 0.1665 0.1879 0.1903 0.16 1.28%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.35 0.26 0.30 0.36 0.62 0.75 2.52 -
P/RPS 5.03 3.55 4.10 4.39 7.23 7.08 19.24 -20.01%
P/EPS 15.49 11.71 14.56 13.74 17.82 21.93 47.37 -16.98%
EY 6.46 8.54 6.87 7.28 5.61 4.56 2.11 20.48%
DY 22.86 15.38 0.00 11.11 6.45 5.33 1.59 55.87%
P/NAPS 1.94 1.53 1.67 2.12 3.26 3.95 15.75 -29.44%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 14/02/14 06/02/13 16/02/12 18/02/11 21/01/10 26/02/09 21/02/08 -
Price 0.39 0.27 0.28 0.37 0.60 0.54 2.30 -
P/RPS 5.61 3.68 3.82 4.52 7.00 5.10 17.56 -17.30%
P/EPS 17.26 12.16 13.59 14.12 17.24 15.79 43.23 -14.17%
EY 5.79 8.22 7.36 7.08 5.80 6.33 2.31 16.53%
DY 20.51 14.81 0.00 10.81 6.67 7.41 1.74 50.80%
P/NAPS 2.17 1.59 1.56 2.18 3.16 2.84 14.38 -27.01%

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