[REX] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 160.19%
YoY- 119.27%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 165,230 147,759 148,474 142,477 135,469 144,799 178,921 -1.21%
PBT 5,789 2,483 4,517 1,183 -3,421 1,354 3,041 10.39%
Tax -1,771 -1,576 -2,307 -542 94 -1,189 -893 11.09%
NP 4,018 907 2,210 641 -3,327 165 2,148 10.10%
-
NP to SH 4,018 934 2,210 641 -3,327 165 2,148 10.10%
-
Tax Rate 30.59% 63.47% 51.07% 45.82% - 87.81% 29.37% -
Total Cost 161,212 146,852 146,264 141,836 138,796 144,634 176,773 -1.40%
-
Net Worth 141,171 120,765 119,382 107,428 110,112 130,793 130,431 1.22%
Dividend
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - 1,118 -
Div Payout % - - - - - - 52.05% -
Equity
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 141,171 120,765 119,382 107,428 110,112 130,793 130,431 1.22%
NOSH 61,647 56,170 56,047 55,952 55,894 56,134 56,220 1.42%
Ratio Analysis
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.43% 0.61% 1.49% 0.45% -2.46% 0.11% 1.20% -
ROE 2.85% 0.77% 1.85% 0.60% -3.02% 0.13% 1.65% -
Per Share
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 268.03 263.06 264.91 254.64 242.36 257.95 318.25 -2.60%
EPS 6.52 1.66 3.94 1.15 -5.95 0.29 3.82 8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.29 2.15 2.13 1.92 1.97 2.33 2.32 -0.19%
Adjusted Per Share Value based on latest NOSH - 55,952
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 25.12 22.47 22.58 21.66 20.60 22.02 27.21 -1.22%
EPS 0.61 0.14 0.34 0.10 -0.51 0.03 0.33 9.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
NAPS 0.2147 0.1836 0.1815 0.1633 0.1674 0.1989 0.1983 1.22%
Price Multiplier on Financial Quarter End Date
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/12/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.43 1.02 0.70 0.50 0.47 0.89 0.89 -
P/RPS 0.53 0.39 0.26 0.20 0.19 0.35 0.28 10.30%
P/EPS 21.94 61.34 17.75 43.64 -7.90 302.79 23.29 -0.91%
EY 4.56 1.63 5.63 2.29 -12.66 0.33 4.29 0.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.25 -
P/NAPS 0.62 0.47 0.33 0.26 0.24 0.38 0.38 7.81%
Price Multiplier on Announcement Date
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 22/02/16 18/08/14 28/08/13 29/08/12 25/08/11 30/08/10 27/08/09 -
Price 1.52 1.02 0.66 0.50 0.435 0.83 0.80 -
P/RPS 0.57 0.39 0.25 0.20 0.18 0.32 0.25 13.50%
P/EPS 23.32 61.34 16.74 43.64 -7.31 282.37 20.94 1.66%
EY 4.29 1.63 5.97 2.29 -13.68 0.35 4.78 -1.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.66 0.47 0.31 0.26 0.22 0.36 0.34 10.73%

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