[REXIT] YoY Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
16-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 88.19%
YoY- -21.28%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 7,703 6,318 6,788 6,796 7,596 8,029 10,045 -4.32%
PBT 1,670 2,061 2,078 1,939 2,438 2,693 3,647 -12.20%
Tax -62 -7 -22 -27 -9 -11 -9 37.92%
NP 1,608 2,054 2,056 1,912 2,429 2,682 3,638 -12.71%
-
NP to SH 1,608 2,054 2,056 1,912 2,429 3,258 3,242 -11.02%
-
Tax Rate 3.71% 0.34% 1.06% 1.39% 0.37% 0.41% 0.25% -
Total Cost 6,095 4,264 4,732 4,884 5,167 5,347 6,407 -0.82%
-
Net Worth 27,409 32,718 31,488 33,413 31,521 35,575 36,022 -4.45%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 2,740 7,270 3,704 - 3,708 3,744 3,791 -5.26%
Div Payout % 170.45% 353.98% 180.18% - 152.67% 114.94% 116.96% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 27,409 32,718 31,488 33,413 31,521 35,575 36,022 -4.45%
NOSH 182,727 181,769 185,225 185,631 185,419 187,241 189,590 -0.61%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 20.87% 32.51% 30.29% 28.13% 31.98% 33.40% 36.22% -
ROE 5.87% 6.28% 6.53% 5.72% 7.71% 9.16% 9.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 4.22 3.48 3.66 3.66 4.10 4.29 5.30 -3.72%
EPS 0.88 1.13 1.11 1.03 1.31 1.74 1.71 -10.47%
DPS 1.50 4.00 2.00 0.00 2.00 2.00 2.00 -4.67%
NAPS 0.15 0.18 0.17 0.18 0.17 0.19 0.19 -3.86%
Adjusted Per Share Value based on latest NOSH - 186,666
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 4.07 3.34 3.59 3.59 4.01 4.24 5.31 -4.33%
EPS 0.85 1.08 1.09 1.01 1.28 1.72 1.71 -10.99%
DPS 1.45 3.84 1.96 0.00 1.96 1.98 2.00 -5.21%
NAPS 0.1448 0.1728 0.1663 0.1765 0.1665 0.1879 0.1903 -4.45%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.33 0.35 0.26 0.30 0.36 0.62 0.75 -
P/RPS 7.83 10.07 7.09 8.19 8.79 14.46 14.16 -9.39%
P/EPS 37.50 30.97 23.42 29.13 27.48 35.63 43.86 -2.57%
EY 2.67 3.23 4.27 3.43 3.64 2.81 2.28 2.66%
DY 4.55 11.43 7.69 0.00 5.56 3.23 2.67 9.28%
P/NAPS 2.20 1.94 1.53 1.67 2.12 3.26 3.95 -9.28%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 14/02/14 06/02/13 16/02/12 18/02/11 21/01/10 26/02/09 -
Price 0.35 0.39 0.27 0.28 0.37 0.60 0.54 -
P/RPS 8.30 11.22 7.37 7.65 9.03 13.99 10.19 -3.35%
P/EPS 39.77 34.51 24.32 27.18 28.24 34.48 31.58 3.91%
EY 2.51 2.90 4.11 3.68 3.54 2.90 3.17 -3.81%
DY 4.29 10.26 7.41 0.00 5.41 3.33 3.70 2.49%
P/NAPS 2.33 2.17 1.59 1.56 2.18 3.16 2.84 -3.24%

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