T-O (am): 0.580 (08:59:00)
Last updated: 14:41
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 8.56 | 2.27 | 1.45 | 16.9% | 0.00 | 0.84 | 9.2% | 13.7% | 1.2% | 17.7% | ||||||||
| 20 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 7.84 | 1.99 | 1.43 | 18.2% | 0.00 | 0.83 | 0.9% | 6.0% | 28.6% | 51.5% | ||||||||
| 27 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 7.91 | 2.80 | 2.00 | 25.3% | 2.50 | 1.16 | 7.8% | 5.5% | 20.8% | 41.7% | ||||||||
| 26 Feb 25 | 31 Dec 2024 | Other | 31 Dec 2024 | 7.34 | 1.54 | 1.66 | 22.6% | 0.00 | 0.96 | 2.5% | 21.4% | 5.8% | 58.7% | ||||||||
| 20 Nov 24 | 30 Sep 2024 | Other | 31 Dec 2024 | 7.54 | 2.49 | 1.76 | 23.3% | 0.00 | 1.01 | 1.9% | 8.2% | 40.4% | 37.6% | ||||||||
| 27 Aug 24 | Q4 Jun 2024 | 4 | 30 Jun 2024 | 7.40 | 3.51 | 2.95 | 39.9% | 0.00 | 1.70 | 11.6% | 2.4% | 14.2% | 19.7% | ||||||||
| 20 May 24 | Q3 Mar 2024 | 3 | 30 Jun 2024 | 8.37 | 4.62 | 3.43 | 41.0% | 0.00 | 1.98 | 10.4% | 36.2% | 14.5% | 57.0% | ||||||||
| 22 Feb 24 | Q2 Dec 2023 | 2 | 30 Jun 2024 | 9.34 | 5.29 | 4.01 | 43.0% | 0.00 | 2.32 | 34.1% | 36.5% | 42.5% | 47.4% | ||||||||
| 28 Nov 23 | Q1 Sep 2023 | 1 | 30 Jun 2024 | 6.97 | 3.79 | 2.82 | 40.4% | 5.00 | 1.63 | 3.5% | 6.6% | 23.2% | 16.0% | ||||||||
| 22 Aug 23 | Q4 Jun 2023 | 4 | 30 Jun 2023 | 7.22 | 4.40 | 3.67 | 50.8% | 0.00 | 2.12 | 17.5% | 15.5% | 67.9% | 50.0% | ||||||||
| 22 May 23 | Q3 Mar 2023 | 3 | 30 Jun 2023 | 6.14 | 3.03 | 2.19 | 35.6% | 0.00 | 1.26 | 10.2% | 6.9% | 19.7% | 17.1% | ||||||||
| 17 Feb 23 | Q2 Dec 2022 | 2 | 30 Jun 2023 | 6.84 | 3.71 | 2.72 | 39.8% | 0.00 | 1.56 | 4.7% | 15.6% | 12.1% | 8.4% | ||||||||
| 21 Nov 22 | Q1 Sep 2022 | 1 | 30 Jun 2023 | 6.54 | 3.35 | 2.43 | 37.2% | 4.00 | 1.39 | 4.5% | 7.0% | 0.7% | 7.5% | ||||||||
| 25 Aug 22 | Q4 Jun 2022 | 4 | 30 Jun 2022 | 6.25 | 2.74 | 2.45 | 39.1% | 0.00 | 1.40 | 5.2% | 3.1% | 31.1% | 6.7% | ||||||||
| 25 May 22 | Q3 Mar 2022 | 3 | 30 Jun 2022 | 6.60 | 2.73 | 1.87 | 28.3% | 0.00 | 1.07 | 11.4% | 13.0% | 25.7% | 12.0% | ||||||||
| 10 Feb 22 | Q2 Dec 2021 | 2 | 30 Jun 2022 | 5.92 | 3.45 | 2.51 | 42.4% | 0.00 | 1.44 | 3.1% | 9.4% | 4.4% | 5.2% | ||||||||
| 26 Nov 21 | Q1 Sep 2021 | 1 | 30 Jun 2022 | 6.11 | 3.45 | 2.63 | 43.0% | 4.00 | 1.51 | 0.8% | 1.6% | 0.2% | 5.0% | ||||||||
| 23 Aug 21 | Q4 Jun 2021 | 4 | 30 Jun 2021 | 6.06 | 2.71 | 2.62 | 43.3% | 0.00 | 1.50 | 3.8% | 10.4% | 23.7% | 15.2% | ||||||||
| 24 May 21 | Q3 Mar 2021 | 3 | 30 Jun 2021 | 5.84 | 2.92 | 2.12 | 36.3% | 0.00 | 1.21 | 10.7% | 2.8% | 20.0% | 5.1% | ||||||||
| 23 Feb 21 | Q2 Dec 2020 | 2 | 30 Jun 2021 | 6.54 | 3.79 | 2.65 | 40.5% | 0.00 | 1.51 | 5.3% | 2.0% | 6.0% | 11.3% | ||||||||
| 18 Nov 20 | Q1 Sep 2020 | 1 | 30 Jun 2021 | 6.21 | 3.36 | 2.50 | 40.3% | 4.00 | 1.43 | 8.2% | 5.7% | 19.1% | 23.5% | ||||||||
| 25 Aug 20 | Q4 Jun 2020 | 4 | 30 Jun 2020 | 6.77 | 3.79 | 3.09 | 45.7% | 0.00 | 1.76 | 12.7% | 14.0% | 53.3% | 33.4% | ||||||||
| 15 May 20 | Q3 Mar 2020 | 3 | 30 Jun 2020 | 6.00 | 2.75 | 2.02 | 33.6% | 0.00 | 1.12 | 6.4% | 6.4% | 15.3% | 0.9% | ||||||||
| 26 Feb 20 | Q2 Dec 2019 | 2 | 30 Jun 2020 | 6.41 | 3.47 | 2.38 | 37.1% | 0.00 | 1.34 | 9.1% | 24.3% | 17.6% | 37.7% | ||||||||
| 27 Nov 19 | Q1 Sep 2019 | 1 | 30 Jun 2020 | 5.88 | 2.84 | 2.02 | 34.4% | 3.00 | 1.14 | 0.9% | 12.1% | 12.6% | 12.9% | ||||||||
| 28 Aug 19 | Q4 Jun 2019 | 4 | 30 Jun 2019 | 5.93 | 2.98 | 2.32 | 39.1% | 0.00 | 1.31 | 5.1% | 10.7% | 13.9% | 2.8% | ||||||||
| 24 May 19 | Q3 Mar 2019 | 3 | 30 Jun 2019 | 5.64 | 2.53 | 2.04 | 36.1% | 0.00 | 1.12 | 9.4% | 9.4% | 17.6% | 11.5% | ||||||||
| 27 Feb 19 | Q2 Dec 2018 | 2 | 30 Jun 2019 | 5.16 | 2.52 | 1.73 | 33.5% | 0.00 | 0.95 | 1.6% | 4.8% | 3.6% | 9.1% | ||||||||
| 26 Nov 18 | Q1 Sep 2018 | 1 | 30 Jun 2019 | 5.25 | 2.49 | 1.79 | 34.2% | 3.00 | 1.01 | 2.2% | 0.2% | 20.4% | 4.3% | ||||||||
| 28 Aug 18 | Q4 Jun 2018 | 4 | 30 Jun 2018 | 5.36 | 2.79 | 2.25 | 42.0% | 0.00 | 1.26 | 4.0% | 5.5% | 23.5% | 1.3% | ||||||||
| 15 May 18 | Q3 Mar 2018 | 3 | 30 Jun 2018 | 5.16 | 2.42 | 1.82 | 35.4% | 0.00 | 1.02 | 4.8% | 0.3% | 4.1% | 0.8% | ||||||||
| 23 Feb 18 | Q2 Dec 2017 | 2 | 30 Jun 2018 | 5.42 | 2.59 | 1.90 | 35.1% | 0.00 | 1.07 | 3.5% | 10.0% | 1.5% | 2.8% | ||||||||
| 27 Nov 17 | Q1 Sep 2017 | 1 | 30 Jun 2018 | 5.23 | 2.48 | 1.88 | 35.8% | 3.00 | 1.05 | 7.8% | 8.4% | 15.8% | 12.8% | ||||||||
| 25 Aug 17 | Q4 Jun 2017 | 4 | 30 Jun 2017 | 5.68 | 2.81 | 2.23 | 39.2% | 0.00 | 1.24 | 10.4% | 17.4% | 22.9% | 25.2% | ||||||||
| 31 May 17 | Q3 Mar 2017 | 3 | 30 Jun 2017 | 5.14 | 2.31 | 1.81 | 35.2% | 0.00 | 1.01 | 4.4% | 2.7% | 2.2% | 4.7% | ||||||||
| 20 Feb 17 | Q2 Dec 2016 | 2 | 30 Jun 2017 | 4.93 | 2.52 | 1.85 | 37.6% | 0.00 | 1.04 | 2.0% | 7.7% | 11.4% | 9.6% | ||||||||
| 25 Nov 16 | Q1 Sep 2016 | 1 | 30 Jun 2017 | 4.83 | 2.20 | 1.66 | 34.4% | 3.00 | 0.93 | 0.1% | 16.5% | 6.5% | 0.1% | ||||||||
| 24 Aug 16 | Q4 Jun 2016 | 4 | 30 Jun 2016 | 4.83 | 2.19 | 1.78 | 36.8% | 0.00 | 0.99 | 8.5% | 16.2% | 2.8% | 10.8% | ||||||||
| 20 May 16 | Q3 Mar 2016 | 3 | 30 Jun 2016 | 5.29 | 2.32 | 1.73 | 32.7% | 0.00 | 0.96 | 15.6% | 6.2% | 2.4% | 0.5% | ||||||||
| 23 Feb 16 | Q2 Dec 2015 | 2 | 30 Jun 2016 | 4.57 | 2.27 | 1.69 | 36.9% | 2.00 | 0.93 | 10.3% | 10.0% | 1.8% | 106.7% | ||||||||
| 27 Nov 15 | Q1 Sep 2015 | 1 | 30 Jun 2016 | 4.14 | 2.06 | 1.66 | 40.1% | 0.00 | 0.92 | 0.4% | 16.9% | 16.8% | 109.9% | ||||||||
| 26 Aug 15 | Q4 Jun 2015 | 4 | 30 Jun 2015 | 4.16 | 2.10 | 1.99 | 47.9% | 0.00 | 1.10 | 16.4% | 38.0% | 15.8% | 115.3% | ||||||||
| 15 May 15 | Q3 Mar 2015 | 3 | 30 Jun 2015 | 4.98 | 2.04 | 1.72 | 34.6% | 0.00 | 0.95 | 19.8% | 100.8% | 110.8% | 305.2% | ||||||||
| 13 Feb 15 | 31/12/14 | 2 | 30/06/15 | 4.16 | 0.88 | 0.82 | 19.6% | 1.50 | 0.45 | 17.3% | 20.7% | 3.3% | 21.4% |
| EPS | 3.46 sen |
| Trailing PE (Sector Median: 18.2) | 17.0 |
| PEG | 17.0 |
| Altman Z | 2.3 |
| Beaver | 0.405 |
| Current Ratio | 4.58 |
| Debt-Equity (DE) Ratio | 0.29 |
| FCF Yield | 4.64 % |
| Revenue QoQ | 9.21 % |
| Revenue YoY | 13.65% |
| Profit QoQ | 1.19 % |
| Profit YoY | -17.69 % |
| Profit Margin (Sector Median: 5.1) | 20.64 % |
| ROE (ROIC: 12.56) | 12.56 % |
| Dividend Per Share (DPS) | 2.5 sen |
| Dividend Yield (DY) | 4.24 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 18.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 5.1) | |
| ROE (ROIC: 11.64) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 1 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.27 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 1.33 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 25.11 |
| Expected Revenue (M) | 61.42 |
| Expected Growth (%) | 18.0 |
No transaction in the last 2 months.
Market Cap: 111 M.
Market Cap Class: Micro caps
Number of Shares: 189 M.
Adjusted Float: 36.8%.
Stock highly correlated with
MSM (86%)
ASIAFLE (85%)
GPHAROS (85%)
UZMA (85%)
Rexit Berhad, an investment holding company, provides information technology (IT) solutions and related services to the general insurance industry primarily in Malaysia. The company primarily offers e-Cover application, an application service provider model, which enables a business to deliver products and services electronically and within short time-to-market; and IIMS (integrated insurance management system) that supports the processes, work-flows, and operations for the internal value chain of an insurer comprising agency operations, underwriting, claims management, compliance, reinsurance, and treasury, as well as executive information system requirements. Its primary products also include e-CMS (electronic claims management system), a claims processing system with an integrated workflow, imaging, and messaging system, which is purpose built for the insurance industry; and e-HMS (electronic health management system), which supports the end-to-end processes, workflows, and operations of a health insurance business. The company also offers software technical and consultancy services. In addition, it provides information technology solutions and services to insurance and financial services industries in Indonesia, and offers its products and services to the general insurance industry in Japan, Hong Kong, and China through its joint venture with Marubeni Corporation. Rexit Berhad was founded in 1998 and is headquartered in Petaling Jaya, Malaysia.
Sectors: Consumer Products, Technology, Software
Share Registrar: GAP ADVISORY SDN BHD
Code: 0106
Website: http://www.rexit.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 4-Oct-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Rexit Venture Sdn Bhd | 41.2% | 45.94 |
| Global Hartabumi Sdn Bhd | 11.94% | 13.31 |
| Kuah Hun Liang | 10.69% | 11.92 |
| Samarang Asian Prosperity | 4.92% | 5.49 |
| Seow Lun Hoo @ Seow Wah Chong | 4.57% | 5.1 |
| Gan Kho @ Gan Hong Leong | 1.47% | 1.64 |
| Pui Cheng Wui | 1.38% | 1.54 |
| Low Chu Mooi | 0.84% | 0.94 |
| Tang Fatimah Binti Mohd Piah | 0.58% | 0.65 |
| Chieng Ing Mui | 0.54% | 0.6 |
| Phillip Securities Pte. Ltd. | 0.54% | 0.6 |
| Haw Swee Beng | 0.5% | 0.56 |
| Fong Ah Chai | 0.46% | 0.51 |
| Lee Shwu Sian | 0.43% | 0.48 |
| Tang Zhen Sheng | 0.4% | 0.45 |
| Chong Hon Min | 0.36% | 0.4 |
| Wang Choon Seang | 0.29% | 0.32 |
| Chan Siew Kuen | 0.26% | 0.29 |
| Chan Siew Foong | 0.26% | 0.29 |
| Honji Corp Sdn Bhd | 0.23% | 0.26 |
| Leong Kok Wai | 0.23% | 0.26 |
| Yeap Chin loon | 0.22% | 0.25 |
| Lee Chee Seng | 0.2% | 0.22 |
| Wong Ai Ming | 0.2% | 0.22 |
| Boey Theng Theng | 0.2% | 0.22 |
Some features of iSaham Insights are exclusively available to iSaham Pro clients.
Learn More about iSaham Pro(Bonus Issue, Share Split or Share consolidation for the past 3 years)
| Ex-Date | Category | Entitlements |
|---|---|---|
| No entitlements detected |
(Fund raising via private placement shares for the past 3 years)
| Date | Stage | Purpose | Issue Price |
|---|---|---|---|
| No Private Placements detected |