[REX] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -0.68%
YoY- -46.46%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 90,676 92,936 88,159 100,994 98,258 101,533 19,104 -1.64%
PBT 4,233 4,185 4,724 4,392 6,692 13,301 1,767 -0.92%
Tax -957 -156 -669 -1,053 -456 -1,505 -33 -3.51%
NP 3,276 4,029 4,055 3,339 6,236 11,796 1,734 -0.67%
-
NP to SH 3,276 4,029 4,055 3,339 6,236 11,796 1,734 -0.67%
-
Tax Rate 22.61% 3.73% 14.16% 23.98% 6.81% 11.31% 1.87% -
Total Cost 87,400 88,907 84,104 97,655 92,022 89,737 17,370 -1.70%
-
Net Worth 90,560 86,976 76,266 69,812 67,750 61,506 49,048 -0.64%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 1,132 - - 1,531 - 1,423 - -100.00%
Div Payout % 34.58% - - 45.86% - 12.07% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 90,560 86,976 76,266 69,812 67,750 61,506 49,048 -0.64%
NOSH 40,792 40,643 32,453 30,890 30,936 30,753 28,851 -0.36%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 3.61% 4.34% 4.60% 3.31% 6.35% 11.62% 9.08% -
ROE 3.62% 4.63% 5.32% 4.78% 9.20% 19.18% 3.54% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 222.28 228.66 271.65 326.94 317.61 330.15 66.21 -1.27%
EPS 8.03 9.91 12.49 10.81 20.16 38.36 6.01 -0.30%
DPS 2.78 0.00 0.00 5.00 0.00 4.63 0.00 -100.00%
NAPS 2.22 2.14 2.35 2.26 2.19 2.00 1.70 -0.28%
Adjusted Per Share Value based on latest NOSH - 30,890
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 13.79 14.13 13.40 15.36 14.94 15.44 2.90 -1.64%
EPS 0.50 0.61 0.62 0.51 0.95 1.79 0.26 -0.69%
DPS 0.17 0.00 0.00 0.23 0.00 0.22 0.00 -100.00%
NAPS 0.1377 0.1322 0.116 0.1062 0.103 0.0935 0.0746 -0.64%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.05 1.39 1.38 1.62 2.57 4.08 0.00 -
P/RPS 0.47 0.61 0.51 0.50 0.81 1.24 0.00 -100.00%
P/EPS 13.07 14.02 11.04 14.99 12.75 10.64 0.00 -100.00%
EY 7.65 7.13 9.05 6.67 7.84 9.40 0.00 -100.00%
DY 2.65 0.00 0.00 3.09 0.00 1.13 0.00 -100.00%
P/NAPS 0.47 0.65 0.59 0.72 1.17 2.04 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 30/11/04 28/11/03 28/11/02 23/11/01 14/12/00 - -
Price 1.05 1.39 1.36 1.69 2.87 3.58 0.00 -
P/RPS 0.47 0.61 0.50 0.52 0.90 1.08 0.00 -100.00%
P/EPS 13.07 14.02 10.88 15.63 14.24 9.33 0.00 -100.00%
EY 7.65 7.13 9.19 6.40 7.02 10.71 0.00 -100.00%
DY 2.65 0.00 0.00 2.96 0.00 1.29 0.00 -100.00%
P/NAPS 0.47 0.65 0.58 0.75 1.31 1.79 0.00 -100.00%

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