[REX] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 108.19%
YoY- 110.17%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 130,175 196,182 156,940 138,908 141,834 135,593 162,673 -2.92%
PBT 2,501 -17 3,938 1,879 -1,671 -4,218 4,046 -6.21%
Tax 987 -4,771 -1,831 -1,676 -326 195 -1,475 -
NP 3,488 -4,788 2,107 203 -1,997 -4,023 2,571 4.15%
-
NP to SH 3,488 -4,788 2,107 203 -1,997 -4,023 2,571 4.15%
-
Tax Rate -39.46% - 46.50% 89.20% - - 36.46% -
Total Cost 126,687 200,970 154,833 138,705 143,831 139,616 160,102 -3.07%
-
Net Worth 133,795 124,878 120,480 114,691 119,018 107,036 131,637 0.21%
Dividend
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 1,233 - - - - - - -
Div Payout % 35.35% - - - - - - -
Equity
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 133,795 124,878 120,480 114,691 119,018 107,036 131,637 0.21%
NOSH 61,657 59,184 56,037 55,675 56,140 56,040 56,015 1.28%
Ratio Analysis
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.68% -2.44% 1.34% 0.15% -1.41% -2.97% 1.58% -
ROE 2.61% -3.83% 1.75% 0.18% -1.68% -3.76% 1.95% -
Per Share
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 211.13 331.48 280.06 249.49 252.64 241.96 290.40 -4.16%
EPS 5.66 -8.09 3.76 0.36 -3.56 -7.18 4.59 2.83%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.11 2.15 2.06 2.12 1.91 2.35 -1.05%
Adjusted Per Share Value based on latest NOSH - 55,999
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 19.79 29.83 23.86 21.12 21.57 20.62 24.73 -2.92%
EPS 0.53 -0.73 0.32 0.03 -0.30 -0.61 0.39 4.17%
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2034 0.1899 0.1832 0.1744 0.181 0.1628 0.2002 0.21%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/17 30/06/16 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.27 1.53 0.80 0.75 0.49 0.69 0.66 -
P/RPS 1.08 0.00 0.29 0.30 0.19 0.29 0.23 22.89%
P/EPS 40.13 0.00 21.28 205.70 -13.78 -9.61 14.38 14.66%
EY 2.49 0.00 4.70 0.49 -7.26 -10.40 6.95 -12.78%
DY 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.73 0.37 0.36 0.23 0.36 0.28 19.26%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/08/17 26/08/16 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 2.49 1.52 0.82 0.65 0.49 0.64 0.90 -
P/RPS 1.18 0.00 0.29 0.26 0.19 0.26 0.31 19.50%
P/EPS 44.02 0.00 21.81 178.27 -13.78 -8.92 19.61 11.38%
EY 2.27 0.00 4.59 0.56 -7.26 -11.22 5.10 -10.22%
DY 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.72 0.38 0.32 0.23 0.34 0.38 15.90%

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