[REX] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 46.67%
YoY- 69.43%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 153,120 153,784 143,039 140,965 136,125 152,947 174,866 -2.18%
PBT 3,351 3,835 3,183 -712 -3,646 2,978 3,358 -0.03%
Tax -2,839 -2,112 -1,670 -353 162 -1,411 -754 24.71%
NP 512 1,723 1,513 -1,065 -3,484 1,567 2,604 -23.73%
-
NP to SH 512 1,750 1,513 -1,065 -3,484 1,567 2,604 -23.73%
-
Tax Rate 84.72% 55.07% 52.47% - - 47.38% 22.45% -
Total Cost 152,608 152,061 141,526 142,030 139,609 151,380 172,262 -1.99%
-
Net Worth 126,331 120,908 116,784 107,324 122,527 130,415 129,937 -0.46%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - 1,118 -
Div Payout % - - - - - - 42.94% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 126,331 120,908 116,784 107,324 122,527 130,415 129,937 -0.46%
NOSH 56,147 55,976 56,146 56,785 55,948 55,733 56,250 -0.03%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.33% 1.12% 1.06% -0.76% -2.56% 1.02% 1.49% -
ROE 0.41% 1.45% 1.30% -0.99% -2.84% 1.20% 2.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 272.71 274.73 254.76 248.24 243.30 274.43 310.87 -2.15%
EPS 0.91 3.13 2.69 -1.88 -6.23 2.81 4.63 -23.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.25 2.16 2.08 1.89 2.19 2.34 2.31 -0.43%
Adjusted Per Share Value based on latest NOSH - 56,785
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 23.28 23.38 21.75 21.43 20.70 23.26 26.59 -2.19%
EPS 0.08 0.27 0.23 -0.16 -0.53 0.24 0.40 -23.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
NAPS 0.1921 0.1838 0.1776 0.1632 0.1863 0.1983 0.1976 -0.46%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.58 0.88 0.65 0.50 0.67 0.79 0.88 -
P/RPS 0.58 0.32 0.26 0.20 0.28 0.29 0.28 12.89%
P/EPS 173.27 28.15 24.12 -26.66 -10.76 28.10 19.01 44.50%
EY 0.58 3.55 4.15 -3.75 -9.29 3.56 5.26 -30.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.27 -
P/NAPS 0.70 0.41 0.31 0.26 0.31 0.34 0.38 10.71%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 15/05/15 28/05/14 30/05/13 31/05/12 31/05/11 31/05/10 28/05/09 -
Price 1.66 0.88 0.69 0.47 0.65 0.68 0.90 -
P/RPS 0.61 0.32 0.27 0.19 0.27 0.25 0.29 13.18%
P/EPS 182.04 28.15 25.61 -25.06 -10.44 24.19 19.44 45.15%
EY 0.55 3.55 3.91 -3.99 -9.58 4.13 5.14 -31.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 0.74 0.41 0.33 0.25 0.30 0.29 0.39 11.26%

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