[REX] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -92.7%
YoY- 110.17%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 130,175 153,496 156,940 138,908 141,834 135,593 162,672 -2.92%
PBT 2,501 -3,327 3,786 1,879 -1,671 -2,986 4,045 -6.20%
Tax 987 -2,849 -1,858 -1,676 -326 175 -1,475 -
NP 3,488 -6,176 1,928 203 -1,997 -2,811 2,570 4.15%
-
NP to SH 3,488 -6,176 1,955 203 -1,997 -2,811 2,570 4.15%
-
Tax Rate -39.46% - 49.08% 89.20% - - 36.46% -
Total Cost 126,687 159,672 155,012 138,705 143,831 138,404 160,102 -3.07%
-
Net Worth 133,795 124,790 120,629 118,719 56,171 123,793 112,067 2.39%
Dividend
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 1,233 - - - - - - -
Div Payout % 35.35% - - - - - - -
Equity
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 133,795 124,790 120,629 118,719 56,171 123,793 112,067 2.39%
NOSH 61,657 59,142 56,106 55,999 56,171 56,015 56,033 1.28%
Ratio Analysis
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.68% -4.02% 1.23% 0.15% -1.41% -2.07% 1.58% -
ROE 2.61% -4.95% 1.62% 0.17% -3.56% -2.27% 2.29% -
Per Share
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 211.13 259.54 279.72 248.05 252.50 242.07 290.31 -4.15%
EPS 5.66 -10.44 3.48 0.36 -3.56 -5.02 4.59 2.83%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.11 2.15 2.12 1.00 2.21 2.00 1.09%
Adjusted Per Share Value based on latest NOSH - 55,999
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 19.79 23.34 23.86 21.12 21.57 20.62 24.73 -2.92%
EPS 0.53 -0.94 0.30 0.03 -0.30 -0.43 0.39 4.17%
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2034 0.1897 0.1834 0.1805 0.0854 0.1882 0.1704 2.38%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/17 30/06/16 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.27 1.53 0.80 0.75 0.49 0.69 0.66 -
P/RPS 1.08 0.59 0.29 0.30 0.19 0.29 0.23 22.89%
P/EPS 40.13 -14.65 22.96 206.90 -13.78 -13.75 14.39 14.65%
EY 2.49 -6.83 4.36 0.48 -7.26 -7.27 6.95 -12.78%
DY 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.73 0.37 0.35 0.49 0.31 0.33 16.68%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/08/17 26/08/16 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 2.49 1.52 0.82 0.65 0.49 0.64 0.90 -
P/RPS 1.18 0.59 0.29 0.26 0.19 0.26 0.31 19.50%
P/EPS 44.02 -14.56 23.53 179.31 -13.78 -12.75 19.62 11.37%
EY 2.27 -6.87 4.25 0.56 -7.26 -7.84 5.10 -10.22%
DY 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.72 0.38 0.31 0.49 0.29 0.45 13.32%

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