Highlights

[TEXCYCL] QoQ Annualized Quarter Result on 2019-09-30 [#3]

Stock [TEXCYCL]: TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date 14-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     5.87%    YoY -     -24.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 20,918 21,696 30,570 31,318 32,080 31,824 37,066 -31.73%
  QoQ % -3.59% -29.03% -2.39% -2.37% 0.80% -14.14% -
  Horiz. % 56.43% 58.53% 82.47% 84.49% 86.55% 85.86% 100.00%
PBT 1,552 -1,232 6,820 9,078 9,084 4,860 10,009 -71.17%
  QoQ % 225.97% -118.06% -24.88% -0.06% 86.91% -51.44% -
  Horiz. % 15.51% -12.31% 68.14% 90.71% 90.76% 48.56% 100.00%
Tax -802 -664 -1,843 -1,816 -2,224 -240 -2,123 -47.77%
  QoQ % -20.78% 63.97% -1.49% 18.35% -826.67% 88.70% -
  Horiz. % 37.78% 31.28% 86.81% 85.54% 104.76% 11.30% 100.00%
NP 750 -1,896 4,977 7,262 6,860 4,620 7,886 -79.19%
  QoQ % 139.56% -138.10% -31.47% 5.87% 48.48% -41.42% -
  Horiz. % 9.51% -24.04% 63.11% 92.10% 86.99% 58.58% 100.00%
NP to SH 774 -1,860 5,006 7,262 6,860 4,620 7,886 -78.75%
  QoQ % 141.61% -137.16% -31.07% 5.87% 48.48% -41.42% -
  Horiz. % 9.81% -23.59% 63.48% 92.10% 86.99% 58.58% 100.00%
Tax Rate 51.68 % - % 27.02 % 20.00 % 24.48 % 4.94 % 21.21 % 81.17%
  QoQ % 0.00% 0.00% 35.10% -18.30% 395.55% -76.71% -
  Horiz. % 243.66% 0.00% 127.39% 94.30% 115.42% 23.29% 100.00%
Total Cost 20,168 23,592 25,593 24,056 25,220 27,204 29,180 -21.85%
  QoQ % -14.51% -7.82% 6.39% -4.62% -7.29% -6.77% -
  Horiz. % 69.12% 80.85% 87.71% 82.44% 86.43% 93.23% 100.00%
Net Worth 106,016 105,282 105,549 106,077 104,180 103,483 101,688 2.82%
  QoQ % 0.70% -0.25% -0.50% 1.82% 0.67% 1.77% -
  Horiz. % 104.26% 103.53% 103.80% 104.32% 102.45% 101.77% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 1,525 2,034 3,052 - 1,524 -
  QoQ % 0.00% 0.00% -25.01% -33.36% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.10% 133.49% 200.30% 0.00% 100.00%
Div Payout % - % - % 30.48 % 28.01 % 44.50 % - % 19.33 % -
  QoQ % 0.00% 0.00% 8.82% -37.06% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 157.68% 144.90% 230.21% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 106,016 105,282 105,549 106,077 104,180 103,483 101,688 2.82%
  QoQ % 0.70% -0.25% -0.50% 1.82% 0.67% 1.77% -
  Horiz. % 104.26% 103.53% 103.80% 104.32% 102.45% 101.77% 100.00%
NOSH 253,204 253,204 254,275 254,322 254,409 254,447 254,031 -0.22%
  QoQ % 0.00% -0.42% -0.02% -0.03% -0.01% 0.16% -
  Horiz. % 99.67% 99.67% 100.10% 100.11% 100.15% 100.16% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.59 % -8.74 % 16.28 % 23.19 % 21.38 % 14.52 % 21.28 % -69.50%
  QoQ % 141.08% -153.69% -29.80% 8.47% 47.25% -31.77% -
  Horiz. % 16.87% -41.07% 76.50% 108.98% 100.47% 68.23% 100.00%
ROE 0.73 % -1.77 % 4.74 % 6.85 % 6.58 % 4.46 % 7.76 % -79.35%
  QoQ % 141.24% -137.34% -30.80% 4.10% 47.53% -42.53% -
  Horiz. % 9.41% -22.81% 61.08% 88.27% 84.79% 57.47% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.26 8.57 12.02 12.31 12.61 12.51 14.59 -31.59%
  QoQ % -3.62% -28.70% -2.36% -2.38% 0.80% -14.26% -
  Horiz. % 56.61% 58.74% 82.39% 84.37% 86.43% 85.74% 100.00%
EPS 0.30 -0.76 1.96 2.85 2.70 1.80 3.10 -78.95%
  QoQ % 139.47% -138.78% -31.23% 5.56% 50.00% -41.94% -
  Horiz. % 9.68% -24.52% 63.23% 91.94% 87.10% 58.06% 100.00%
DPS 0.00 0.00 0.60 0.80 1.20 0.00 0.60 -
  QoQ % 0.00% 0.00% -25.00% -33.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 133.33% 200.00% 0.00% 100.00%
NAPS 0.4187 0.4158 0.4151 0.4171 0.4095 0.4067 0.4003 3.04%
  QoQ % 0.70% 0.17% -0.48% 1.86% 0.69% 1.60% -
  Horiz. % 104.60% 103.87% 103.70% 104.20% 102.30% 101.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 256,189
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.17 8.47 11.93 12.22 12.52 12.42 14.47 -31.71%
  QoQ % -3.54% -29.00% -2.37% -2.40% 0.81% -14.17% -
  Horiz. % 56.46% 58.53% 82.45% 84.45% 86.52% 85.83% 100.00%
EPS 0.30 -0.73 1.95 2.83 2.68 1.80 3.08 -78.86%
  QoQ % 141.10% -137.44% -31.10% 5.60% 48.89% -41.56% -
  Horiz. % 9.74% -23.70% 63.31% 91.88% 87.01% 58.44% 100.00%
DPS 0.00 0.00 0.60 0.79 1.19 0.00 0.59 -
  QoQ % 0.00% 0.00% -24.05% -33.61% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.69% 133.90% 201.69% 0.00% 100.00%
NAPS 0.4138 0.4110 0.4120 0.4141 0.4067 0.4039 0.3969 2.82%
  QoQ % 0.68% -0.24% -0.51% 1.82% 0.69% 1.76% -
  Horiz. % 104.26% 103.55% 103.80% 104.33% 102.47% 101.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.3800 0.2100 0.3400 0.3650 0.4400 0.5300 0.5800 -
P/RPS 4.60 2.45 2.83 2.96 3.49 4.24 3.98 10.14%
  QoQ % 87.76% -13.43% -4.39% -15.19% -17.69% 6.53% -
  Horiz. % 115.58% 61.56% 71.11% 74.37% 87.69% 106.53% 100.00%
P/EPS 124.31 -28.59 17.27 12.78 16.32 29.19 18.68 254.20%
  QoQ % 534.80% -265.55% 35.13% -21.69% -44.09% 56.26% -
  Horiz. % 665.47% -153.05% 92.45% 68.42% 87.37% 156.26% 100.00%
EY 0.80 -3.50 5.79 7.82 6.13 3.43 5.35 -71.86%
  QoQ % 122.86% -160.45% -25.96% 27.57% 78.72% -35.89% -
  Horiz. % 14.95% -65.42% 108.22% 146.17% 114.58% 64.11% 100.00%
DY 0.00 0.00 1.76 2.19 2.73 0.00 1.03 -
  QoQ % 0.00% 0.00% -19.63% -19.78% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 170.87% 212.62% 265.05% 0.00% 100.00%
P/NAPS 0.91 0.51 0.82 0.88 1.07 1.30 1.45 -26.72%
  QoQ % 78.43% -37.80% -6.82% -17.76% -17.69% -10.34% -
  Horiz. % 62.76% 35.17% 56.55% 60.69% 73.79% 89.66% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 12/08/20 10/06/20 28/02/20 - 15/08/19 23/05/19 21/02/19 -
Price 0.4500 0.4400 0.3200 0.4400 0.4350 0.4700 0.5450 -
P/RPS 5.45 5.14 2.66 3.57 3.45 3.76 3.74 28.56%
  QoQ % 6.03% 93.23% -25.49% 3.48% -8.24% 0.53% -
  Horiz. % 145.72% 137.43% 71.12% 95.45% 92.25% 100.53% 100.00%
P/EPS 147.21 -59.90 16.25 15.41 16.13 25.89 17.56 313.21%
  QoQ % 345.76% -468.62% 5.45% -4.46% -37.70% 47.44% -
  Horiz. % 838.33% -341.12% 92.54% 87.76% 91.86% 147.44% 100.00%
EY 0.68 -1.67 6.15 6.49 6.20 3.86 5.70 -75.80%
  QoQ % 140.72% -127.15% -5.24% 4.68% 60.62% -32.28% -
  Horiz. % 11.93% -29.30% 107.89% 113.86% 108.77% 67.72% 100.00%
DY 0.00 0.00 1.88 1.82 2.76 0.00 1.10 -
  QoQ % 0.00% 0.00% 3.30% -34.06% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 170.91% 165.45% 250.91% 0.00% 100.00%
P/NAPS 1.07 1.06 0.77 1.05 1.06 1.16 1.36 -14.79%
  QoQ % 0.94% 37.66% -26.67% -0.94% -8.62% -14.71% -
  Horiz. % 78.68% 77.94% 56.62% 77.21% 77.94% 85.29% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

158  475  595  1286 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 QES 0.37-0.01 
 LUSTER 0.205+0.02 
 BIOHLDG 0.315+0.015 
 DNEX-WD 0.055+0.01 
 XOX-WC 0.02+0.015 
 SAPNRG 0.120.00 
 RUBEREX 1.82+0.08 
 AT 0.180.00 
 DGB 0.090.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS