[REXIT] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 15.28%
YoY- 8.66%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 18,322 15,875 12,703 13,150 13,863 16,860 17,706 0.57%
PBT 8,754 4,703 3,934 4,123 3,839 5,157 5,855 6.92%
Tax -1,681 -447 -11 -33 -75 221 -126 53.94%
NP 7,073 4,256 3,923 4,090 3,764 5,378 5,729 3.57%
-
NP to SH 7,073 4,256 3,923 4,090 3,764 5,479 6,439 1.57%
-
Tax Rate 19.20% 9.50% 0.28% 0.80% 1.95% -4.29% 2.15% -
Total Cost 11,249 11,619 8,780 9,060 10,099 11,482 11,977 -1.03%
-
Net Worth 28,833 27,189 25,869 29,505 33,726 30,222 32,040 -1.74%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,632 2,723 7,270 3,691 3,747 3,800 3,761 -0.57%
Div Payout % 51.35% 63.99% 185.33% 90.26% 99.56% 69.36% 58.42% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 28,833 27,189 25,869 29,505 33,726 30,222 32,040 -1.74%
NOSH 180,208 181,263 184,782 184,411 187,368 188,888 188,474 -0.74%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 38.60% 26.81% 30.88% 31.10% 27.15% 31.90% 32.36% -
ROE 24.53% 15.65% 15.16% 13.86% 11.16% 18.13% 20.10% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.17 8.76 6.87 7.13 7.40 8.93 9.39 1.33%
EPS 3.92 2.35 2.12 2.22 2.01 2.90 3.42 2.29%
DPS 2.00 1.50 4.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.16 0.15 0.14 0.16 0.18 0.16 0.17 -1.00%
Adjusted Per Share Value based on latest NOSH - 184,411
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.68 8.38 6.71 6.95 7.32 8.90 9.35 0.57%
EPS 3.74 2.25 2.07 2.16 1.99 2.89 3.40 1.59%
DPS 1.92 1.44 3.84 1.95 1.98 2.01 1.99 -0.59%
NAPS 0.1523 0.1436 0.1366 0.1558 0.1781 0.1596 0.1692 -1.73%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.53 0.37 0.395 0.275 0.29 0.31 0.52 -
P/RPS 5.21 4.22 5.75 3.86 3.92 3.47 5.54 -1.01%
P/EPS 13.50 15.76 18.61 12.40 14.44 10.69 15.22 -1.97%
EY 7.41 6.35 5.37 8.06 6.93 9.36 6.57 2.02%
DY 3.77 4.05 10.13 7.27 6.90 6.45 3.85 -0.34%
P/NAPS 3.31 2.47 2.82 1.72 1.61 1.94 3.06 1.31%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 15/05/15 16/05/14 20/05/13 11/05/12 19/05/11 29/04/10 -
Price 0.56 0.38 0.405 0.27 0.26 0.38 0.53 -
P/RPS 5.51 4.34 5.89 3.79 3.51 4.26 5.64 -0.38%
P/EPS 14.27 16.18 19.08 12.17 12.94 13.10 15.51 -1.37%
EY 7.01 6.18 5.24 8.21 7.73 7.63 6.45 1.39%
DY 3.57 3.95 9.88 7.41 7.69 5.26 3.77 -0.90%
P/NAPS 3.50 2.53 2.89 1.69 1.44 2.38 3.12 1.93%

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