Highlights

[TEXCYCL] QoQ Annualized Quarter Result on 2019-12-31 [#4]

Stock [TEXCYCL]: TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date 28-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -31.07%    YoY -     -36.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 22,617 20,918 21,696 30,570 31,318 32,080 31,824 -20.31%
  QoQ % 8.12% -3.59% -29.03% -2.39% -2.37% 0.80% -
  Horiz. % 71.07% 65.73% 68.17% 96.06% 98.41% 100.80% 100.00%
PBT 4,004 1,552 -1,232 6,820 9,078 9,084 4,860 -12.09%
  QoQ % 157.99% 225.97% -118.06% -24.88% -0.06% 86.91% -
  Horiz. % 82.39% 31.93% -25.35% 140.33% 186.80% 186.91% 100.00%
Tax -1,376 -802 -664 -1,843 -1,816 -2,224 -240 219.32%
  QoQ % -71.57% -20.78% 63.97% -1.49% 18.35% -826.67% -
  Horiz. % 573.33% 334.17% 276.67% 767.92% 756.67% 926.67% 100.00%
NP 2,628 750 -1,896 4,977 7,262 6,860 4,620 -31.28%
  QoQ % 250.40% 139.56% -138.10% -31.47% 5.87% 48.48% -
  Horiz. % 56.88% 16.23% -41.04% 107.73% 157.20% 148.48% 100.00%
NP to SH 2,629 774 -1,860 5,006 7,262 6,860 4,620 -31.25%
  QoQ % 239.71% 141.61% -137.16% -31.07% 5.87% 48.48% -
  Horiz. % 56.91% 16.75% -40.26% 108.35% 157.20% 148.48% 100.00%
Tax Rate 34.37 % 51.68 % - % 27.02 % 20.00 % 24.48 % 4.94 % 263.16%
  QoQ % -33.49% 0.00% 0.00% 35.10% -18.30% 395.55% -
  Horiz. % 695.75% 1,046.15% 0.00% 546.96% 404.86% 495.55% 100.00%
Total Cost 19,989 20,168 23,592 25,593 24,056 25,220 27,204 -18.53%
  QoQ % -0.89% -14.51% -7.82% 6.39% -4.62% -7.29% -
  Horiz. % 73.48% 74.14% 86.72% 94.08% 88.43% 92.71% 100.00%
Net Worth 107,991 106,016 105,282 105,549 106,077 104,180 103,483 2.88%
  QoQ % 1.86% 0.70% -0.25% -0.50% 1.82% 0.67% -
  Horiz. % 104.36% 102.45% 101.74% 102.00% 102.51% 100.67% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 1,525 2,034 3,052 - -
  QoQ % 0.00% 0.00% 0.00% -25.01% -33.36% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 49.97% 66.64% 100.00% -
Div Payout % - % - % - % 30.48 % 28.01 % 44.50 % - % -
  QoQ % 0.00% 0.00% 0.00% 8.82% -37.06% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 68.49% 62.94% 100.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 107,991 106,016 105,282 105,549 106,077 104,180 103,483 2.88%
  QoQ % 1.86% 0.70% -0.25% -0.50% 1.82% 0.67% -
  Horiz. % 104.36% 102.45% 101.74% 102.00% 102.51% 100.67% 100.00%
NOSH 253,204 253,204 253,204 254,275 254,322 254,409 254,447 -0.33%
  QoQ % 0.00% 0.00% -0.42% -0.02% -0.03% -0.01% -
  Horiz. % 99.51% 99.51% 99.51% 99.93% 99.95% 99.99% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.62 % 3.59 % -8.74 % 16.28 % 23.19 % 21.38 % 14.52 % -13.77%
  QoQ % 223.68% 141.08% -153.69% -29.80% 8.47% 47.25% -
  Horiz. % 80.03% 24.72% -60.19% 112.12% 159.71% 147.25% 100.00%
ROE 2.43 % 0.73 % -1.77 % 4.74 % 6.85 % 6.58 % 4.46 % -33.22%
  QoQ % 232.88% 141.24% -137.34% -30.80% 4.10% 47.53% -
  Horiz. % 54.48% 16.37% -39.69% 106.28% 153.59% 147.53% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 8.93 8.26 8.57 12.02 12.31 12.61 12.51 -20.08%
  QoQ % 8.11% -3.62% -28.70% -2.36% -2.38% 0.80% -
  Horiz. % 71.38% 66.03% 68.51% 96.08% 98.40% 100.80% 100.00%
EPS 1.04 0.30 -0.76 1.96 2.85 2.70 1.80 -30.56%
  QoQ % 246.67% 139.47% -138.78% -31.23% 5.56% 50.00% -
  Horiz. % 57.78% 16.67% -42.22% 108.89% 158.33% 150.00% 100.00%
DPS 0.00 0.00 0.00 0.60 0.80 1.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% -25.00% -33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 50.00% 66.67% 100.00% -
NAPS 0.4265 0.4187 0.4158 0.4151 0.4171 0.4095 0.4067 3.21%
  QoQ % 1.86% 0.70% 0.17% -0.48% 1.86% 0.69% -
  Horiz. % 104.87% 102.95% 102.24% 102.07% 102.56% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 256,189
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 8.83 8.17 8.47 11.93 12.22 12.52 12.42 -20.29%
  QoQ % 8.08% -3.54% -29.00% -2.37% -2.40% 0.81% -
  Horiz. % 71.10% 65.78% 68.20% 96.05% 98.39% 100.81% 100.00%
EPS 1.03 0.30 -0.73 1.95 2.83 2.68 1.80 -31.00%
  QoQ % 243.33% 141.10% -137.44% -31.10% 5.60% 48.89% -
  Horiz. % 57.22% 16.67% -40.56% 108.33% 157.22% 148.89% 100.00%
DPS 0.00 0.00 0.00 0.60 0.79 1.19 0.00 -
  QoQ % 0.00% 0.00% 0.00% -24.05% -33.61% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 50.42% 66.39% 100.00% -
NAPS 0.4215 0.4138 0.4110 0.4120 0.4141 0.4067 0.4039 2.88%
  QoQ % 1.86% 0.68% -0.24% -0.51% 1.82% 0.69% -
  Horiz. % 104.36% 102.45% 101.76% 102.01% 102.53% 100.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.3900 0.3800 0.2100 0.3400 0.3650 0.4400 0.5300 -
P/RPS 4.37 4.60 2.45 2.83 2.96 3.49 4.24 2.03%
  QoQ % -5.00% 87.76% -13.43% -4.39% -15.19% -17.69% -
  Horiz. % 103.07% 108.49% 57.78% 66.75% 69.81% 82.31% 100.00%
P/EPS 37.56 124.31 -28.59 17.27 12.78 16.32 29.19 18.25%
  QoQ % -69.79% 534.80% -265.55% 35.13% -21.69% -44.09% -
  Horiz. % 128.67% 425.86% -97.94% 59.16% 43.78% 55.91% 100.00%
EY 2.66 0.80 -3.50 5.79 7.82 6.13 3.43 -15.55%
  QoQ % 232.50% 122.86% -160.45% -25.96% 27.57% 78.72% -
  Horiz. % 77.55% 23.32% -102.04% 168.80% 227.99% 178.72% 100.00%
DY 0.00 0.00 0.00 1.76 2.19 2.73 0.00 -
  QoQ % 0.00% 0.00% 0.00% -19.63% -19.78% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 64.47% 80.22% 100.00% -
P/NAPS 0.91 0.91 0.51 0.82 0.88 1.07 1.30 -21.11%
  QoQ % 0.00% 78.43% -37.80% -6.82% -17.76% -17.69% -
  Horiz. % 70.00% 70.00% 39.23% 63.08% 67.69% 82.31% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 12/11/20 12/08/20 10/06/20 28/02/20 - 15/08/19 23/05/19 -
Price 0.4000 0.4500 0.4400 0.3200 0.4400 0.4350 0.4700 -
P/RPS 4.48 5.45 5.14 2.66 3.57 3.45 3.76 12.35%
  QoQ % -17.80% 6.03% 93.23% -25.49% 3.48% -8.24% -
  Horiz. % 119.15% 144.95% 136.70% 70.74% 94.95% 91.76% 100.00%
P/EPS 38.52 147.21 -59.90 16.25 15.41 16.13 25.89 30.23%
  QoQ % -73.83% 345.76% -468.62% 5.45% -4.46% -37.70% -
  Horiz. % 148.78% 568.60% -231.36% 62.77% 59.52% 62.30% 100.00%
EY 2.60 0.68 -1.67 6.15 6.49 6.20 3.86 -23.10%
  QoQ % 282.35% 140.72% -127.15% -5.24% 4.68% 60.62% -
  Horiz. % 67.36% 17.62% -43.26% 159.33% 168.13% 160.62% 100.00%
DY 0.00 0.00 0.00 1.88 1.82 2.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 3.30% -34.06% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 68.12% 65.94% 100.00% -
P/NAPS 0.94 1.07 1.06 0.77 1.05 1.06 1.16 -13.05%
  QoQ % -12.15% 0.94% 37.66% -26.67% -0.94% -8.62% -
  Horiz. % 81.03% 92.24% 91.38% 66.38% 90.52% 91.38% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

157  205  508  1440 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.795-0.015 
 IMPIANA 0.09+0.015 
 KNM 0.24+0.01 
 SKPRES-WB 0.27-0.005 
 VS-WB 0.595+0.015 
 TFP 0.110.00 
 VIS 1.59+0.22 
 MINETEC-PR 0.0050.00 
 KAB 0.405-0.005 
 DESTINI 0.265+0.015 
PARTNERS & BROKERS