[REX] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock

[REX] REX INDUSTRY BHD

Announcement Date

30-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 79.25%

YoY- 13.18%

Quarter Report

REX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	82,730	77,984	74,188	48,945	38,055	43,678	40,084	12.82%
YoY %	6.09%	5.12%	51.57%	28.62%	-12.87%	8.97%	-	-
Horiz. %	206.39%	194.55%	185.08%	122.11%	94.94%	108.97%	100.00%	-
PBT	1,629	2,521	2,778	1,583	1,415	1,692	2,609	-7.54%
YoY %	-35.38%	-9.25%	75.49%	11.87%	-16.37%	-35.15%	-	-
Horiz. %	62.44%	96.63%	106.48%	60.67%	54.24%	64.85%	100.00%	-
Tax	-330	-96	-1,047	-140	-140	-110	-305	1.32%
YoY %	-243.75%	90.83%	-647.86%	0.00%	-27.27%	63.93%	-	-
Horiz. %	108.20%	31.48%	343.28%	45.90%	45.90%	36.07%	100.00%	-
NP	1,299	2,425	1,731	1,443	1,275	1,582	2,304	-9.10%
YoY %	-46.43%	40.09%	19.96%	13.18%	-19.41%	-31.34%	-	-
Horiz. %	56.38%	105.25%	75.13%	62.63%	55.34%	68.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,299	2,425	1,731	1,443	1,275	1,582	2,304	-9.10%
YoY %	-46.43%	40.09%	19.96%	13.18%	-19.41%	-31.34%	-	-
Horiz. %	56.38%	105.25%	75.13%	62.63%	55.34%	68.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.26%	3.81%	37.69%	8.84%	9.89%	6.50%	11.69%	-
YoY %	431.76%	-89.89%	326.36%	-10.62%	52.15%	-44.40%	-	-
Horiz. %	173.31%	32.59%	322.41%	75.62%	84.60%	55.60%	100.00%	-
Total Cost	81,431	75,559	72,457	47,502	36,780	42,096	37,780	13.64%
YoY %	7.77%	4.28%	52.53%	29.15%	-12.63%	11.42%	-	-
Horiz. %	215.54%	200.00%	191.79%	125.73%	97.35%	111.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	129,899	126,010	124,363	98,645	89,616	85,590	75,503	9.45%
YoY %	3.09%	1.32%	26.07%	10.08%	4.70%	13.36%	-	-
Horiz. %	172.04%	166.89%	164.71%	130.65%	118.69%	113.36%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	129,899	126,010	124,363	98,645	89,616	85,590	75,503	9.45%
YoY %	3.09%	1.32%	26.07%	10.08%	4.70%	13.36%	-	-
Horiz. %	172.04%	166.89%	164.71%	130.65%	118.69%	113.36%	100.00%	-
NOSH	55,991	56,004	56,019	40,762	40,734	40,564	32,405	9.53%
YoY %	-0.02%	-0.03%	37.43%	0.07%	0.42%	25.18%	-	-
Horiz. %	172.79%	172.83%	172.87%	125.79%	125.70%	125.18%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	1.57%	3.11%	2.33%	2.95%	3.35%	3.62%	5.75%	-
YoY %	-49.52%	33.48%	-21.02%	-11.94%	-7.46%	-37.04%	-	-
Horiz. %	27.30%	54.09%	40.52%	51.30%	58.26%	62.96%	100.00%	-
ROE	1.00%	1.92%	1.39%	1.46%	1.42%	1.85%	3.05%	-
YoY %	-47.92%	38.13%	-4.79%	2.82%	-23.24%	-39.34%	-	-
Horiz. %	32.79%	62.95%	45.57%	47.87%	46.56%	60.66%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	147.75	139.25	132.43	120.07	93.42	107.68	123.70	3.00%
YoY %	6.10%	5.15%	10.29%	28.53%	-13.24%	-12.95%	-	-
Horiz. %	119.44%	112.57%	107.06%	97.07%	75.52%	87.05%	100.00%	-
EPS	2.32	4.33	3.09	3.54	3.13	3.90	7.11	-17.01%
YoY %	-46.42%	40.13%	-12.71%	13.10%	-19.74%	-45.15%	-	-
Horiz. %	32.63%	60.90%	43.46%	49.79%	44.02%	54.85%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.32	2.25	2.22	2.42	2.20	2.11	2.33	-0.07%
YoY %	3.11%	1.35%	-8.26%	10.00%	4.27%	-9.44%	-	-
Horiz. %	99.57%	96.57%	95.28%	103.86%	94.42%	90.56%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 40,636
RPS	12.58	11.86	11.28	7.44	5.79	6.64	6.09	12.83%
YoY %	6.07%	5.14%	51.61%	28.50%	-12.80%	9.03%	-	-
Horiz. %	206.57%	194.75%	185.22%	122.17%	95.07%	109.03%	100.00%	-
EPS	0.20	0.37	0.26	0.22	0.19	0.24	0.35	-8.89%
YoY %	-45.95%	42.31%	18.18%	15.79%	-20.83%	-31.43%	-	-
Horiz. %	57.14%	105.71%	74.29%	62.86%	54.29%	68.57%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1975	0.1916	0.1891	0.15	0.1363	0.1301	0.1148	9.45%
YoY %	3.08%	1.32%	26.07%	10.05%	4.77%	13.33%	-	-
Horiz. %	172.04%	166.90%	164.72%	130.66%	118.73%	113.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.89	0.81	1.09	1.15	1.17	1.36	1.60	-
P/RPS	0.60	0.58	0.82	0.96	1.25	1.26	1.29	-11.96%
YoY %	3.45%	-29.27%	-14.58%	-23.20%	-0.79%	-2.33%	-	-
Horiz. %	46.51%	44.96%	63.57%	74.42%	96.90%	97.67%	100.00%	-
P/EPS	38.36	18.71	35.28	32.49	37.38	34.87	22.50	9.29%
YoY %	105.02%	-46.97%	8.59%	-13.08%	7.20%	54.98%	-	-
Horiz. %	170.49%	83.16%	156.80%	144.40%	166.13%	154.98%	100.00%	-
EY	2.61	5.35	2.83	3.08	2.68	2.87	4.44	-8.46%
YoY %	-51.21%	89.05%	-8.12%	14.93%	-6.62%	-35.36%	-	-
Horiz. %	58.78%	120.50%	63.74%	69.37%	60.36%	64.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.36	0.49	0.48	0.53	0.64	0.69	-9.45%
YoY %	5.56%	-26.53%	2.08%	-9.43%	-17.19%	-7.25%	-	-
Horiz. %	55.07%	52.17%	71.01%	69.57%	76.81%	92.75%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	29/08/08	30/08/07	30/08/06	30/08/05	30/08/04	29/08/03	-
Price	0.80	0.80	1.10	1.10	1.08	1.30	1.72	-
P/RPS	0.54	0.57	0.83	0.92	1.16	1.21	1.39	-14.56%
YoY %	-5.26%	-31.33%	-9.78%	-20.69%	-4.13%	-12.95%	-	-
Horiz. %	38.85%	41.01%	59.71%	66.19%	83.45%	87.05%	100.00%	-
P/EPS	34.48	18.48	35.60	31.07	34.50	33.33	24.19	6.07%
YoY %	86.58%	-48.09%	14.58%	-9.94%	3.51%	37.78%	-	-
Horiz. %	142.54%	76.40%	147.17%	128.44%	142.62%	137.78%	100.00%	-
EY	2.90	5.41	2.81	3.22	2.90	3.00	4.13	-5.71%
YoY %	-46.40%	92.53%	-12.73%	11.03%	-3.33%	-27.36%	-	-
Horiz. %	70.22%	130.99%	68.04%	77.97%	70.22%	72.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.34	0.36	0.50	0.45	0.49	0.62	0.74	-12.14%
YoY %	-5.56%	-28.00%	11.11%	-8.16%	-20.97%	-16.22%	-	-
Horiz. %	45.95%	48.65%	67.57%	60.81%	66.22%	83.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos