[REX] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 333.85%
YoY- 228.51%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 128,601 160,680 154,986 143,825 133,559 140,385 168,225 -3.51%
PBT 1,581 -915 4,160 3,386 -2,391 -1,566 3,243 -9.12%
Tax -460 -1,731 -2,491 -605 227 -1,239 -848 -7.82%
NP 1,121 -2,646 1,669 2,781 -2,164 -2,805 2,395 -9.62%
-
NP to SH 1,121 -2,646 1,669 2,781 -2,164 -2,805 2,395 -9.62%
-
Tax Rate 29.10% - 59.88% 17.87% - - 26.15% -
Total Cost 127,480 163,326 153,317 141,044 135,723 143,190 165,830 -3.44%
-
Net Worth 135,645 125,564 120,399 107,775 109,099 127,254 129,207 0.65%
Dividend
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - 1,118 -
Div Payout % - - - - - - 46.68% -
Equity
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 135,645 125,564 120,399 107,775 109,099 127,254 129,207 0.65%
NOSH 61,657 58,675 55,740 56,133 55,948 56,059 55,934 1.30%
Ratio Analysis
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.87% -1.65% 1.08% 1.93% -1.62% -2.00% 1.42% -
ROE 0.83% -2.11% 1.39% 2.58% -1.98% -2.20% 1.85% -
Per Share
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 208.57 273.85 278.05 256.22 238.72 250.42 300.76 -4.76%
EPS 1.82 -4.51 2.99 4.95 -3.87 -5.00 4.28 -10.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.20 2.14 2.16 1.92 1.95 2.27 2.31 -0.64%
Adjusted Per Share Value based on latest NOSH - 56,133
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.55 24.43 23.57 21.87 20.31 21.35 25.58 -3.51%
EPS 0.17 -0.40 0.25 0.42 -0.33 -0.43 0.36 -9.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
NAPS 0.2063 0.1909 0.1831 0.1639 0.1659 0.1935 0.1965 0.65%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/17 31/03/16 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.95 1.50 0.69 0.95 0.43 0.80 0.80 -
P/RPS 0.93 0.55 0.25 0.37 0.18 0.32 0.27 17.91%
P/EPS 107.25 -33.26 23.04 19.18 -11.12 -15.99 18.68 26.22%
EY 0.93 -3.01 4.34 5.22 -9.00 -6.25 5.35 -20.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.89 0.70 0.32 0.49 0.22 0.35 0.35 13.24%
Price Multiplier on Announcement Date
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/05/17 31/05/16 29/11/13 30/11/12 30/11/11 30/11/10 26/11/09 -
Price 2.16 1.52 0.85 0.64 0.49 0.63 0.90 -
P/RPS 1.04 0.56 0.31 0.25 0.21 0.25 0.30 18.01%
P/EPS 118.80 -33.71 28.39 12.92 -12.67 -12.59 21.02 25.96%
EY 0.84 -2.97 3.52 7.74 -7.89 -7.94 4.76 -20.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 0.98 0.71 0.39 0.33 0.25 0.28 0.39 13.06%

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