[REXIT] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -10.51%
YoY- -12.42%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 13,150 13,863 16,860 17,706 18,703 25,497 19,650 -6.46%
PBT 4,123 3,839 5,157 5,855 7,470 10,661 7,695 -9.86%
Tax -33 -75 221 -126 -57 -86 -30 1.59%
NP 4,090 3,764 5,378 5,729 7,413 10,575 7,665 -9.93%
-
NP to SH 4,090 3,764 5,479 6,439 7,352 10,710 7,646 -9.89%
-
Tax Rate 0.80% 1.95% -4.29% 2.15% 0.76% 0.81% 0.39% -
Total Cost 9,060 10,099 11,482 11,977 11,290 14,922 11,985 -4.55%
-
Net Worth 29,505 33,726 30,222 32,040 37,737 32,158 30,399 -0.49%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 3,691 3,747 3,800 3,761 6,620 2,837 4,749 -4.10%
Div Payout % 90.26% 99.56% 69.36% 58.42% 90.05% 26.49% 62.12% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 29,505 33,726 30,222 32,040 37,737 32,158 30,399 -0.49%
NOSH 184,411 187,368 188,888 188,474 188,686 189,166 189,999 -0.49%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 31.10% 27.15% 31.90% 32.36% 39.64% 41.48% 39.01% -
ROE 13.86% 11.16% 18.13% 20.10% 19.48% 33.30% 25.15% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 7.13 7.40 8.93 9.39 9.91 13.48 10.34 -6.00%
EPS 2.22 2.01 2.90 3.42 3.90 5.66 4.02 -9.41%
DPS 2.00 2.00 2.00 2.00 3.50 1.50 2.50 -3.64%
NAPS 0.16 0.18 0.16 0.17 0.20 0.17 0.16 0.00%
Adjusted Per Share Value based on latest NOSH - 188,474
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.95 7.32 8.90 9.35 9.88 13.47 10.38 -6.46%
EPS 2.16 1.99 2.89 3.40 3.88 5.66 4.04 -9.90%
DPS 1.95 1.98 2.01 1.99 3.50 1.50 2.51 -4.11%
NAPS 0.1558 0.1781 0.1596 0.1692 0.1993 0.1699 0.1606 -0.50%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.275 0.29 0.31 0.52 0.50 1.85 2.58 -
P/RPS 3.86 3.92 3.47 5.54 5.04 13.73 24.95 -26.71%
P/EPS 12.40 14.44 10.69 15.22 12.83 32.68 64.11 -23.93%
EY 8.06 6.93 9.36 6.57 7.79 3.06 1.56 31.44%
DY 7.27 6.90 6.45 3.85 7.00 0.81 0.97 39.84%
P/NAPS 1.72 1.61 1.94 3.06 2.50 10.88 16.13 -31.11%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 11/05/12 19/05/11 29/04/10 21/05/09 27/05/08 23/05/07 -
Price 0.27 0.26 0.38 0.53 0.78 2.00 2.46 -
P/RPS 3.79 3.51 4.26 5.64 7.87 14.84 23.79 -26.35%
P/EPS 12.17 12.94 13.10 15.51 20.02 35.33 61.13 -23.56%
EY 8.21 7.73 7.63 6.45 5.00 2.83 1.64 30.76%
DY 7.41 7.69 5.26 3.77 4.49 0.75 1.02 39.12%
P/NAPS 1.69 1.44 2.38 3.12 3.90 11.76 15.38 -30.76%

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