[REXIT] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
06-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -0.28%
YoY- -12.87%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 18,016 13,376 13,305 13,407 14,653 17,110 17,419 0.56%
PBT 8,479 3,088 4,762 3,590 4,140 5,256 6,277 5.13%
Tax -1,414 -129 -10 -42 -68 220 -141 46.82%
NP 7,065 2,959 4,752 3,548 4,072 5,476 6,136 2.37%
-
NP to SH 7,065 2,959 4,752 3,548 4,072 5,571 7,195 -0.30%
-
Tax Rate 16.68% 4.18% 0.21% 1.17% 1.64% -4.19% 2.25% -
Total Cost 10,951 10,417 8,553 9,859 10,581 11,634 11,283 -0.49%
-
Net Worth 30,874 27,233 32,810 31,379 33,600 32,300 35,736 -2.40%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,632 2,723 7,270 7,439 - 6,627 6,592 -9.45%
Div Payout % 51.41% 92.04% 153.00% 209.67% - 118.96% 91.62% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 30,874 27,233 32,810 31,379 33,600 32,300 35,736 -2.40%
NOSH 181,612 181,555 182,280 184,583 186,666 190,000 188,085 -0.58%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 39.22% 22.12% 35.72% 26.46% 27.79% 32.00% 35.23% -
ROE 22.88% 10.87% 14.48% 11.31% 12.12% 17.25% 20.13% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.92 7.37 7.30 7.26 7.85 9.01 9.26 1.15%
EPS 3.89 1.63 2.61 1.92 2.18 2.93 3.83 0.25%
DPS 2.00 1.50 4.00 4.00 0.00 3.50 3.50 -8.90%
NAPS 0.17 0.15 0.18 0.17 0.18 0.17 0.19 -1.83%
Adjusted Per Share Value based on latest NOSH - 184,583
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.52 7.06 7.03 7.08 7.74 9.04 9.20 0.57%
EPS 3.73 1.56 2.51 1.87 2.15 2.94 3.80 -0.30%
DPS 1.92 1.44 3.84 3.93 0.00 3.50 3.48 -9.43%
NAPS 0.1631 0.1438 0.1733 0.1657 0.1775 0.1706 0.1887 -2.39%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.62 0.33 0.35 0.26 0.30 0.36 0.62 -
P/RPS 6.25 4.48 4.80 3.58 3.82 4.00 6.69 -1.12%
P/EPS 15.94 20.25 13.43 13.53 13.75 12.28 16.21 -0.27%
EY 6.27 4.94 7.45 7.39 7.27 8.14 6.17 0.26%
DY 3.23 4.55 11.43 15.38 0.00 9.72 5.65 -8.89%
P/NAPS 3.65 2.20 1.94 1.53 1.67 2.12 3.26 1.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 13/02/15 14/02/14 06/02/13 16/02/12 18/02/11 21/01/10 -
Price 0.62 0.35 0.39 0.27 0.28 0.37 0.60 -
P/RPS 6.25 4.75 5.34 3.72 3.57 4.11 6.48 -0.60%
P/EPS 15.94 21.47 14.96 14.05 12.84 12.62 15.68 0.27%
EY 6.27 4.66 6.68 7.12 7.79 7.92 6.38 -0.28%
DY 3.23 4.29 10.26 14.81 0.00 9.46 5.83 -9.36%
P/NAPS 3.65 2.33 2.17 1.59 1.56 2.18 3.16 2.43%

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