[REX] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1.75%
YoY- 17.59%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 163,867 122,571 111,123 98,137 80,878 97,646 103,365 7.97%
PBT 5,184 6,596 4,845 5,126 3,671 5,211 5,063 0.39%
Tax -3,351 -286 158 -1,008 -169 -798 -1,214 18.42%
NP 1,833 6,310 5,003 4,118 3,502 4,413 3,849 -11.62%
-
NP to SH 1,833 6,310 5,003 4,118 3,502 4,413 3,849 -11.62%
-
Tax Rate 64.64% 4.34% -3.26% 19.66% 4.60% 15.31% 23.98% -
Total Cost 162,034 116,261 106,120 94,019 77,376 93,233 99,516 8.45%
-
Net Worth 124,379 124,497 97,575 88,858 84,309 73,779 68,339 10.48%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 1,125 - - 1,132 - - 1,531 -5.00%
Div Payout % 61.40% - - 27.51% - - 39.78% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 124,379 124,497 97,575 88,858 84,309 73,779 68,339 10.48%
NOSH 56,026 56,080 40,656 40,760 40,533 32,359 30,923 10.40%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 1.12% 5.15% 4.50% 4.20% 4.33% 4.52% 3.72% -
ROE 1.47% 5.07% 5.13% 4.63% 4.15% 5.98% 5.63% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 292.48 218.56 273.32 240.76 199.53 301.75 334.26 -2.19%
EPS 3.27 11.25 12.31 10.10 8.64 13.64 12.45 -19.95%
DPS 2.00 0.00 0.00 2.79 0.00 0.00 5.00 -14.15%
NAPS 2.22 2.22 2.40 2.18 2.08 2.28 2.21 0.07%
Adjusted Per Share Value based on latest NOSH - 40,760
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 24.92 18.64 16.90 14.92 12.30 14.85 15.72 7.97%
EPS 0.28 0.96 0.76 0.63 0.53 0.67 0.59 -11.67%
DPS 0.17 0.00 0.00 0.17 0.00 0.00 0.23 -4.90%
NAPS 0.1891 0.1893 0.1484 0.1351 0.1282 0.1122 0.1039 10.48%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.90 1.05 1.09 1.33 1.78 1.32 2.56 -
P/RPS 0.31 0.48 0.40 0.55 0.89 0.44 0.77 -14.05%
P/EPS 27.51 9.33 8.86 13.16 20.60 9.68 20.57 4.95%
EY 3.64 10.72 11.29 7.60 4.85 10.33 4.86 -4.69%
DY 2.22 0.00 0.00 2.10 0.00 0.00 1.95 2.18%
P/NAPS 0.41 0.47 0.45 0.61 0.86 0.58 1.16 -15.90%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 30/05/02 -
Price 0.89 1.06 1.11 1.04 1.43 1.54 2.39 -
P/RPS 0.30 0.48 0.41 0.43 0.72 0.51 0.72 -13.56%
P/EPS 27.20 9.42 9.02 10.29 16.55 11.29 19.20 5.97%
EY 3.68 10.61 11.09 9.71 6.04 8.86 5.21 -5.62%
DY 2.25 0.00 0.00 2.68 0.00 0.00 2.09 1.23%
P/NAPS 0.40 0.48 0.46 0.48 0.69 0.68 1.08 -15.24%

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