[REX] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 2.13%
YoY- -0.37%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 160,901 116,927 98,837 98,460 81,428 98,128 101,864 7.91%
PBT 5,473 6,075 4,332 5,039 4,367 5,352 5,583 -0.33%
Tax -3,493 -262 241 -992 -305 -915 -1,121 20.84%
NP 1,980 5,813 4,573 4,047 4,062 4,437 4,462 -12.65%
-
NP to SH 1,980 5,813 4,573 4,047 4,062 4,437 4,462 -12.65%
-
Tax Rate 63.82% 4.31% -5.56% 19.69% 6.98% 17.10% 20.08% -
Total Cost 158,921 111,114 94,264 94,413 77,366 93,691 97,402 8.49%
-
Net Worth 123,209 122,745 96,938 88,282 73,586 69,822 67,624 10.51%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 1,120 - - 4,027 - - - -
Div Payout % 56.57% - - 99.52% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 123,209 122,745 96,938 88,282 73,586 69,822 67,624 10.51%
NOSH 56,004 56,048 40,730 40,683 35,377 31,032 30,878 10.42%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.23% 4.97% 4.63% 4.11% 4.99% 4.52% 4.38% -
ROE 1.61% 4.74% 4.72% 4.58% 5.52% 6.35% 6.60% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 287.30 208.62 242.66 242.02 230.17 316.21 329.88 -2.27%
EPS 3.53 10.19 11.23 9.96 11.48 14.30 14.45 -20.92%
DPS 2.00 0.00 0.00 9.90 0.00 0.00 0.00 -
NAPS 2.20 2.19 2.38 2.17 2.08 2.25 2.19 0.07%
Adjusted Per Share Value based on latest NOSH - 40,607
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 24.47 17.78 15.03 14.97 12.38 14.92 15.49 7.91%
EPS 0.30 0.88 0.70 0.62 0.62 0.67 0.68 -12.74%
DPS 0.17 0.00 0.00 0.61 0.00 0.00 0.00 -
NAPS 0.1873 0.1866 0.1474 0.1342 0.1119 0.1062 0.1028 10.51%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.96 1.09 1.00 1.34 1.38 1.57 2.68 -
P/RPS 0.33 0.52 0.41 0.55 0.60 0.50 0.81 -13.89%
P/EPS 27.15 10.51 8.91 13.47 12.02 10.98 18.55 6.55%
EY 3.68 9.52 11.23 7.42 8.32 9.11 5.39 -6.15%
DY 2.08 0.00 0.00 7.39 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.42 0.62 0.66 0.70 1.22 -15.62%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 0.98 1.05 1.10 1.34 1.48 1.44 2.47 -
P/RPS 0.34 0.50 0.45 0.55 0.64 0.46 0.75 -12.34%
P/EPS 27.72 10.12 9.80 13.47 12.89 10.07 17.09 8.39%
EY 3.61 9.88 10.21 7.42 7.76 9.93 5.85 -7.72%
DY 2.04 0.00 0.00 7.39 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.46 0.62 0.71 0.64 1.13 -14.21%

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