[REXIT] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
21-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 18.66%
YoY- 16.62%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,772 3,476 3,558 4,210 5,712 7,040 4,844 -8.87%
PBT 896 909 1,220 1,496 2,066 2,358 2,006 -12.55%
Tax -10 -13 -4 -7 -5 -5 -118 -33.69%
NP 886 896 1,216 1,489 2,061 2,353 1,888 -11.83%
-
NP to SH 886 896 1,216 1,768 1,516 2,328 1,888 -11.83%
-
Tax Rate 1.12% 1.43% 0.33% 0.47% 0.24% 0.21% 5.88% -
Total Cost 1,886 2,580 2,342 2,721 3,651 4,687 2,956 -7.20%
-
Net Worth 31,379 33,600 32,300 35,736 36,004 30,282 28,320 1.72%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,691 - 3,800 3,761 3,789 - - -
Div Payout % 416.67% - 312.50% 212.77% 250.00% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 31,379 33,600 32,300 35,736 36,004 30,282 28,320 1.72%
NOSH 184,583 186,666 190,000 188,085 189,499 189,268 188,800 -0.37%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 31.96% 25.78% 34.18% 35.37% 36.08% 33.42% 38.98% -
ROE 2.82% 2.67% 3.76% 4.95% 4.21% 7.69% 6.67% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.50 1.86 1.87 2.24 3.01 3.72 2.57 -8.57%
EPS 0.48 0.48 0.64 0.94 0.80 1.23 1.00 -11.50%
DPS 2.00 0.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.17 0.18 0.17 0.19 0.19 0.16 0.15 2.10%
Adjusted Per Share Value based on latest NOSH - 188,085
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.46 1.84 1.88 2.22 3.02 3.72 2.56 -8.92%
EPS 0.47 0.47 0.64 0.93 0.80 1.23 1.00 -11.81%
DPS 1.95 0.00 2.01 1.99 2.00 0.00 0.00 -
NAPS 0.1657 0.1775 0.1706 0.1887 0.1902 0.1599 0.1496 1.71%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.30 0.36 0.62 0.75 2.52 1.79 -
P/RPS 17.31 16.11 19.22 27.70 24.88 67.75 69.77 -20.71%
P/EPS 54.17 62.50 56.25 65.96 93.75 204.88 179.00 -18.04%
EY 1.85 1.60 1.78 1.52 1.07 0.49 0.56 22.01%
DY 7.69 0.00 5.56 3.23 2.67 0.00 0.00 -
P/NAPS 1.53 1.67 2.12 3.26 3.95 15.75 11.93 -28.96%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 06/02/13 16/02/12 18/02/11 21/01/10 26/02/09 21/02/08 27/02/07 -
Price 0.27 0.28 0.37 0.60 0.54 2.30 2.50 -
P/RPS 17.98 15.04 19.76 26.81 17.91 61.83 97.44 -24.52%
P/EPS 56.25 58.33 57.81 63.83 67.50 186.99 250.00 -21.99%
EY 1.78 1.71 1.73 1.57 1.48 0.53 0.40 28.22%
DY 7.41 0.00 5.41 3.33 3.70 0.00 0.00 -
P/NAPS 1.59 1.56 2.18 3.16 2.84 14.38 16.67 -32.38%

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