REXIT | REXIT BERHAD [NS]

1.14 (1.79%)

T-O (am): 1.12 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

REXIT | REXIT BERHAD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
22 Feb 24 Q2 Dec 23 2 30 Jun 24 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 23 1 30 Jun 24 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 23 4 30 Jun 23 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 23 3 30 Jun 23 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 22 2 30 Jun 23 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 22 1 30 Jun 23 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 22 4 30 Jun 22 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 22 3 30 Jun 22 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 21 2 30 Jun 22 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 21 1 30 Jun 22 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 21 4 30 Jun 21 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 21 3 30 Jun 21 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 20 2 30 Jun 21 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 20 1 30 Jun 21 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 20 4 30 Jun 20 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 20 3 30 Jun 20 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 19 2 30 Jun 20 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 19 1 30 Jun 20 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 19 4 30 Jun 19 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 19 3 30 Jun 19 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 18 2 30 Jun 19 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 18 1 30 Jun 19 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 18 4 30 Jun 18 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 18 3 30 Jun 18 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 17 2 30 Jun 18 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 17 1 30 Jun 18 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 17 4 30 Jun 17 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 17 3 30 Jun 17 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 16 2 30 Jun 17 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 16 1 30 Jun 17 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 16 4 30 Jun 16 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 16 3 30 Jun 16 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 15 2 30 Jun 16 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 15 1 30 Jun 16 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 15 4 30 Jun 15 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 15 3 30 Jun 15 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%

Historical Dividends

Financial Ratios

EPS 6.71 sen
Trailing PE (Sector Median: 22.1) 16.9
PEG 0.19
Altman Z 1.8
Beaver 1.207
Current Ratio 4.07
Debt-Equity (DE) Ratio 0.17
FCF Yield 3.55 %
Revenue QoQ 34.06 %
Revenue YoY 36.47%
Profit QoQ 42.49 %
Profit YoY 47.41 %
Profit Margin (Sector Median: -0.1) 42.76 %
ROE (ROIC: 26.72) 26.72 %
Dividend Per Share (DPS) 5.0 sen
Dividend Yield (DY) 4.39 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 22.1)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: -0.1)
ROE (ROIC: 26.59)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 2 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.25
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 4.01
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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MR KUAH HUN LIANG added 358500.0 units announced on 06 Apr 2022 at ~RM0.825

MR CHAN CHEE YUAN reduced 100000.0 units announced on 22 Jan 2021 at ~RM1.01

Summary


Market Cap: 215 M.

Number of Shares: 189 M.

Adjusted Float: 36.8%.

Stock highly correlated with

MSM (94%)

SUNWAY (94%)

IJM (92%)

PWRWELL (92%)

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

Code: 0106

Website: http://www.rexit.com/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 4-Oct-2023

Shareholder % Value (M)
Rexit Venture Sdn Bhd 41.2% 88.77
Global Hartabumi Sdn Bhd 11.94% 25.73
Kuah Hun Liang 10.65% 22.95
Samarang Asian Prosperity 4.92% 10.6
Seow Lun Hoo @ Seow Wah Chong 4.57% 9.85
Gan Kho @ Gan Hong Leong 1.47% 3.17
Pui Cheng Wui 1.38% 2.97
Low Chu Mooi 0.84% 1.81
Tang Fatimah Binti Mohd Piah 0.58% 1.25
Chieng Ing Mui 0.54% 1.16
Phillip Securities Pte. Ltd. 0.54% 1.16
Haw Swee Beng 0.5% 1.08
Fong Ah Chai 0.46% 0.99
Lee Shwu Sian 0.43% 0.93
Tang Zhen Sheng 0.4% 0.86
Chong Hon Min 0.36% 0.78
Wang Choon Seang 0.29% 0.62
Chan Siew Kuen 0.26% 0.56
Chan Siew Foong 0.26% 0.56
Honji Corp Sdn Bhd 0.23% 0.5
Leong Kok Wai 0.23% 0.5
Yeap Chin loon 0.22% 0.47
Lee Chee Seng 0.2% 0.43
Wong Ai Ming 0.2% 0.43
Boey Theng Theng 0.2% 0.43
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.