[REXIT] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[REXIT] REXIT BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -3.29%
YoY- -18.95%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 14,111 14,735 17,762 18,921 22,935 21,332 19,631 -5.34%
PBT 3,603 4,451 5,532 6,847 8,269 10,622 6,754 -9.93%
Tax -45 -59 217 -139 -46 -199 -42 1.15%
NP 3,558 4,392 5,749 6,708 8,223 10,423 6,712 -10.02%
-
NP to SH 3,558 4,392 6,123 6,943 8,566 10,337 6,712 -10.02%
-
Tax Rate 1.25% 1.33% -3.92% 2.03% 0.56% 1.87% 0.62% -
Total Cost 10,553 10,343 12,013 12,213 14,712 10,909 12,919 -3.31%
-
Net Worth 31,571 31,403 32,220 33,949 34,140 32,193 26,388 3.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,747 3,800 6,588 6,620 2,837 4,749 - -
Div Payout % 105.32% 86.52% 107.61% 95.35% 33.13% 45.95% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 31,571 31,403 32,220 33,949 34,140 32,193 26,388 3.03%
NOSH 185,714 184,727 189,531 188,607 189,670 189,370 188,488 -0.24%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 25.21% 29.81% 32.37% 35.45% 35.85% 48.86% 34.19% -
ROE 11.27% 13.99% 19.00% 20.45% 25.09% 32.11% 25.44% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.60 7.98 9.37 10.03 12.09 11.26 10.41 -5.10%
EPS 1.92 2.38 3.23 3.68 4.52 5.46 3.56 -9.77%
DPS 2.00 2.06 3.50 3.50 1.50 2.50 0.00 -
NAPS 0.17 0.17 0.17 0.18 0.18 0.17 0.14 3.28%
Adjusted Per Share Value based on latest NOSH - 188,607
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.45 7.78 9.38 9.99 12.11 11.27 10.37 -5.35%
EPS 1.88 2.32 3.23 3.67 4.52 5.46 3.55 -10.04%
DPS 1.98 2.01 3.48 3.50 1.50 2.51 0.00 -
NAPS 0.1668 0.1659 0.1702 0.1793 0.1803 0.17 0.1394 3.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.25 0.25 0.48 0.63 0.80 2.50 1.71 -
P/RPS 3.29 3.13 5.12 6.28 6.62 22.19 16.42 -23.48%
P/EPS 13.05 10.51 14.86 17.11 17.71 45.80 48.02 -19.50%
EY 7.66 9.51 6.73 5.84 5.65 2.18 2.08 24.24%
DY 8.00 8.23 7.29 5.56 1.87 1.00 0.00 -
P/NAPS 1.47 1.47 2.82 3.50 4.44 14.71 12.21 -29.70%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 25/11/11 18/11/10 24/11/09 30/10/08 27/11/07 21/11/06 -
Price 0.27 0.31 0.40 0.59 0.90 2.10 1.73 -
P/RPS 3.55 3.89 4.27 5.88 7.44 18.64 16.61 -22.65%
P/EPS 14.09 13.04 12.38 16.03 19.93 38.47 48.58 -18.62%
EY 7.10 7.67 8.08 6.24 5.02 2.60 2.06 22.88%
DY 7.41 6.64 8.75 5.93 1.67 1.19 0.00 -
P/NAPS 1.59 1.82 2.35 3.28 5.00 12.35 12.36 -28.92%

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