[REXIT] YoY TTM Result on 30-Jun-2010 [#4]

Stock

[REXIT] REXIT BHD

Announcement Date

25-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- -0.61%

YoY- -10.85%

Quarter Report

4QJun2010 Rexit 4th.pdf

Latest QR

Upcoming QR

REXIT's Result

REXIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	13,775	13,415	15,453	17,543	19,435	23,962	20,913	-6.71%
YoY %	2.68%	-13.19%	-11.91%	-9.74%	-18.89%	14.58%	-	-
Horiz. %	65.87%	64.15%	73.89%	83.89%	92.93%	114.58%	100.00%	-
PBT	4,779	3,451	4,639	5,511	7,231	9,861	9,156	-10.26%
YoY %	38.48%	-25.61%	-15.82%	-23.79%	-26.67%	7.70%	-	-
Horiz. %	52.20%	37.69%	50.67%	60.19%	78.98%	107.70%	100.00%	-
Tax	-25	-47	-50	218	-139	-242	-85	-18.43%
YoY %	46.81%	6.00%	-122.94%	256.83%	42.56%	-184.71%	-	-
Horiz. %	29.41%	55.29%	58.82%	-256.47%	163.53%	284.71%	100.00%	-
NP	4,754	3,404	4,589	5,729	7,092	9,619	9,071	-10.19%
YoY %	39.66%	-25.82%	-19.90%	-19.22%	-26.27%	6.04%	-	-
Horiz. %	52.41%	37.53%	50.59%	63.16%	78.18%	106.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,754	3,404	4,589	6,400	7,179	9,548	9,250	-10.49%
YoY %	39.66%	-25.82%	-28.30%	-10.85%	-24.81%	3.22%	-	-
Horiz. %	51.39%	36.80%	49.61%	69.19%	77.61%	103.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.52%	1.36%	1.08%	-3.96%	1.92%	2.45%	0.93%	-
YoY %	-61.76%	25.93%	127.27%	-306.25%	-21.63%	163.44%	-	-
Horiz. %	55.91%	146.24%	116.13%	-425.81%	206.45%	263.44%	100.00%	-
Total Cost	9,021	10,011	10,864	11,814	12,343	14,343	11,842	-4.42%
YoY %	-9.89%	-7.85%	-8.04%	-4.29%	-13.94%	21.12%	-	-
Horiz. %	76.18%	84.54%	91.74%	99.76%	104.23%	121.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	31,073	29,638	31,258	30,074	32,124	32,165	30,373	0.38%
YoY %	4.84%	-5.18%	3.94%	-6.38%	-0.13%	5.90%	-	-
Horiz. %	102.30%	97.58%	102.91%	99.02%	105.76%	105.90%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	3,691	3,747	3,800	6,588	6,620	2,837	4,749	-4.10%
YoY %	-1.49%	-1.39%	-42.32%	-0.48%	133.35%	-40.26%	-	-
Horiz. %	77.72%	78.90%	80.02%	138.72%	139.40%	59.74%	100.00%	-
Div Payout %	77.65%	110.09%	82.81%	102.95%	92.22%	29.72%	51.35%	-
YoY %	-29.47%	32.94%	-19.56%	11.64%	210.30%	-42.12%	-	-
Horiz. %	151.22%	214.39%	161.27%	200.49%	179.59%	57.88%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	31,073	29,638	31,258	30,074	32,124	32,165	30,373	0.38%
YoY %	4.84%	-5.18%	3.94%	-6.38%	-0.13%	5.90%	-	-
Horiz. %	102.30%	97.58%	102.91%	99.02%	105.76%	105.90%	100.00%	-
NOSH	182,784	185,238	183,870	187,962	188,969	189,210	189,831	-0.62%
YoY %	-1.32%	0.74%	-2.18%	-0.53%	-0.13%	-0.33%	-	-
Horiz. %	96.29%	97.58%	96.86%	99.02%	99.55%	99.67%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	34.51%	25.37%	29.70%	32.66%	36.49%	40.14%	43.37%	-
YoY %	36.03%	-14.58%	-9.06%	-10.50%	-9.09%	-7.45%	-	-
Horiz. %	79.57%	58.50%	68.48%	75.31%	84.14%	92.55%	100.00%	-
ROE	15.30%	11.49%	14.68%	21.28%	22.35%	29.68%	30.45%	-
YoY %	33.16%	-21.73%	-31.02%	-4.79%	-24.70%	-2.53%	-	-
Horiz. %	50.25%	37.73%	48.21%	69.89%	73.40%	97.47%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	7.54	7.24	8.40	9.33	10.28	12.66	11.02	-6.12%
YoY %	4.14%	-13.81%	-9.97%	-9.24%	-18.80%	14.88%	-	-
Horiz. %	68.42%	65.70%	76.23%	84.66%	93.28%	114.88%	100.00%	-
EPS	2.60	1.84	2.50	3.40	3.80	5.05	4.87	-9.92%
YoY %	41.30%	-26.40%	-26.47%	-10.53%	-24.75%	3.70%	-	-
Horiz. %	53.39%	37.78%	51.33%	69.82%	78.03%	103.70%	100.00%	-
DPS	2.00	2.00	2.07	3.50	3.50	1.50	2.50	-3.64%
YoY %	0.00%	-3.38%	-40.86%	0.00%	133.33%	-40.00%	-	-
Horiz. %	80.00%	80.00%	82.80%	140.00%	140.00%	60.00%	100.00%	-
NAPS	0.17	0.16	0.17	0.16	0.17	0.17	0.16	1.01%
YoY %	6.25%	-5.88%	6.25%	-5.88%	0.00%	6.25%	-	-
Horiz. %	106.25%	100.00%	106.25%	100.00%	106.25%	106.25%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 187,962
RPS	7.28	7.09	8.16	9.27	10.26	12.66	11.05	-6.71%
YoY %	2.68%	-13.11%	-11.97%	-9.65%	-18.96%	14.57%	-	-
Horiz. %	65.88%	64.16%	73.85%	83.89%	92.85%	114.57%	100.00%	-
EPS	2.51	1.80	2.42	3.38	3.79	5.04	4.89	-10.51%
YoY %	39.44%	-25.62%	-28.40%	-10.82%	-24.80%	3.07%	-	-
Horiz. %	51.33%	36.81%	49.49%	69.12%	77.51%	103.07%	100.00%	-
DPS	1.95	1.98	2.01	3.48	3.50	1.50	2.51	-4.11%
YoY %	-1.52%	-1.49%	-42.24%	-0.57%	133.33%	-40.24%	-	-
Horiz. %	77.69%	78.88%	80.08%	138.65%	139.44%	59.76%	100.00%	-
NAPS	0.1641	0.1565	0.1651	0.1588	0.1697	0.1699	0.1604	0.38%
YoY %	4.86%	-5.21%	3.97%	-6.42%	-0.12%	5.92%	-	-
Horiz. %	102.31%	97.57%	102.93%	99.00%	105.80%	105.92%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.25	0.28	0.32	0.53	0.54	1.56	2.63	-
P/RPS	3.32	3.87	3.81	5.68	5.25	12.32	23.87	-27.99%
YoY %	-14.21%	1.57%	-32.92%	8.19%	-57.39%	-48.39%	-	-
Horiz. %	13.91%	16.21%	15.96%	23.80%	21.99%	51.61%	100.00%	-
P/EPS	9.61	15.24	12.82	15.57	14.21	30.91	53.97	-24.97%
YoY %	-36.94%	18.88%	-17.66%	9.57%	-54.03%	-42.73%	-	-
Horiz. %	17.81%	28.24%	23.75%	28.85%	26.33%	57.27%	100.00%	-
EY	10.40	6.56	7.80	6.42	7.04	3.23	1.85	33.31%
YoY %	58.54%	-15.90%	21.50%	-8.81%	117.96%	74.59%	-	-
Horiz. %	562.16%	354.59%	421.62%	347.03%	380.54%	174.59%	100.00%	-
DY	8.00	7.14	6.46	6.60	6.48	0.96	0.95	42.58%
YoY %	12.04%	10.53%	-2.12%	1.85%	575.00%	1.05%	-	-
Horiz. %	842.11%	751.58%	680.00%	694.74%	682.11%	101.05%	100.00%	-
P/NAPS	1.47	1.75	1.88	3.31	3.18	9.18	16.44	-33.10%
YoY %	-16.00%	-6.91%	-43.20%	4.09%	-65.36%	-44.16%	-	-
Horiz. %	8.94%	10.64%	11.44%	20.13%	19.34%	55.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	28/08/12	25/08/11	25/08/10	26/08/09	19/08/08	21/08/07	-
Price	0.265	0.26	0.27	0.44	0.62	1.05	2.55	-
P/RPS	3.52	3.59	3.21	4.71	6.03	8.29	23.15	-26.92%
YoY %	-1.95%	11.84%	-31.85%	-21.89%	-27.26%	-64.19%	-	-
Horiz. %	15.21%	15.51%	13.87%	20.35%	26.05%	35.81%	100.00%	-
P/EPS	10.19	14.15	10.82	12.92	16.32	20.81	52.33	-23.84%
YoY %	-27.99%	30.78%	-16.25%	-20.83%	-21.58%	-60.23%	-	-
Horiz. %	19.47%	27.04%	20.68%	24.69%	31.19%	39.77%	100.00%	-
EY	9.81	7.07	9.24	7.74	6.13	4.81	1.91	31.32%
YoY %	38.76%	-23.48%	19.38%	26.26%	27.44%	151.83%	-	-
Horiz. %	513.61%	370.16%	483.77%	405.24%	320.94%	251.83%	100.00%	-
DY	7.55	7.69	7.65	7.95	5.65	1.43	0.98	40.49%
YoY %	-1.82%	0.52%	-3.77%	40.71%	295.10%	45.92%	-	-
Horiz. %	770.41%	784.69%	780.61%	811.22%	576.53%	145.92%	100.00%	-
P/NAPS	1.56	1.63	1.59	2.75	3.65	6.18	15.94	-32.09%
YoY %	-4.29%	2.52%	-42.18%	-24.66%	-40.94%	-61.23%	-	-
Horiz. %	9.79%	10.23%	9.97%	17.25%	22.90%	38.77%	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