Highlights

[TEXCHEM] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 24-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -35.65%    YoY -     -87.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,108,356 1,022,663 1,010,649 952,928 964,936 953,615 955,449 10.41%
  QoQ % 8.38% 1.19% 6.06% -1.24% 1.19% -0.19% -
  Horiz. % 116.00% 107.03% 105.78% 99.74% 100.99% 99.81% 100.00%
PBT 33,504 3,538 3,261 5,714 9,464 12,003 13,953 79.41%
  QoQ % 846.98% 8.48% -42.92% -39.62% -21.15% -13.98% -
  Horiz. % 240.11% 25.36% 23.37% 40.95% 67.83% 86.02% 100.00%
Tax -11,936 -6,821 -6,795 -7,604 -9,784 -9,265 -7,830 32.48%
  QoQ % -74.99% -0.37% 10.63% 22.28% -5.60% -18.32% -
  Horiz. % 152.43% 87.11% 86.79% 97.11% 124.94% 118.32% 100.00%
NP 21,568 -3,283 -3,534 -1,890 -320 2,738 6,122 131.69%
  QoQ % 756.96% 7.12% -87.02% -490.62% -111.69% -55.28% -
  Horiz. % 352.26% -53.62% -57.73% -30.87% -5.23% 44.72% 100.00%
NP to SH 19,944 1,184 761 2,386 3,708 8,499 11,766 42.20%
  QoQ % 1,584.46% 55.52% -68.09% -35.65% -56.37% -27.77% -
  Horiz. % 169.50% 10.06% 6.47% 20.28% 31.51% 72.23% 100.00%
Tax Rate 35.63 % 192.79 % 208.38 % 133.08 % 103.38 % 77.19 % 56.12 % -26.15%
  QoQ % -81.52% -7.48% 56.58% 28.73% 33.93% 37.54% -
  Horiz. % 63.49% 343.53% 371.31% 237.13% 184.21% 137.54% 100.00%
Total Cost 1,086,788 1,025,946 1,014,183 954,818 965,256 950,877 949,326 9.44%
  QoQ % 5.93% 1.16% 6.22% -1.08% 1.51% 0.16% -
  Horiz. % 114.48% 108.07% 106.83% 100.58% 101.68% 100.16% 100.00%
Net Worth 297,887 191,533 185,044 178,987 179,993 179,027 180,377 39.76%
  QoQ % 55.53% 3.51% 3.38% -0.56% 0.54% -0.75% -
  Horiz. % 165.15% 106.18% 102.59% 99.23% 99.79% 99.25% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 49,639 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 248.89 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 297,887 191,533 185,044 178,987 179,993 179,027 180,377 39.76%
  QoQ % 55.53% 3.51% 3.38% -0.56% 0.54% -0.75% -
  Horiz. % 165.15% 106.18% 102.59% 99.23% 99.79% 99.25% 100.00%
NOSH 124,099 124,615 124,099 124,099 124,099 124,126 124,099 -
  QoQ % -0.41% 0.42% 0.00% 0.00% -0.02% 0.02% -
  Horiz. % 100.00% 100.42% 100.00% 100.00% 100.00% 100.02% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.95 % -0.32 % -0.35 % -0.20 % -0.03 % 0.29 % 0.64 % 110.31%
  QoQ % 709.38% 8.57% -75.00% -566.67% -110.34% -54.69% -
  Horiz. % 304.69% -50.00% -54.69% -31.25% -4.69% 45.31% 100.00%
ROE 6.70 % 0.62 % 0.41 % 1.33 % 2.06 % 4.75 % 6.52 % 1.83%
  QoQ % 980.65% 51.22% -69.17% -35.44% -56.63% -27.15% -
  Horiz. % 102.76% 9.51% 6.29% 20.40% 31.60% 72.85% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 893.12 820.66 814.39 767.88 777.55 768.26 769.91 10.41%
  QoQ % 8.83% 0.77% 6.06% -1.24% 1.21% -0.21% -
  Horiz. % 116.00% 106.59% 105.78% 99.74% 100.99% 99.79% 100.00%
EPS 16.08 0.95 0.61 1.92 3.00 6.85 9.48 42.27%
  QoQ % 1,592.63% 55.74% -68.23% -36.00% -56.20% -27.74% -
  Horiz. % 169.62% 10.02% 6.43% 20.25% 31.65% 72.26% 100.00%
DPS 40.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.4004 1.5370 1.4911 1.4423 1.4504 1.4423 1.4535 39.76%
  QoQ % 56.17% 3.08% 3.38% -0.56% 0.56% -0.77% -
  Horiz. % 165.15% 105.74% 102.59% 99.23% 99.79% 99.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 893.12 824.07 814.39 767.88 777.55 768.43 769.91 10.41%
  QoQ % 8.38% 1.19% 6.06% -1.24% 1.19% -0.19% -
  Horiz. % 116.00% 107.03% 105.78% 99.74% 100.99% 99.81% 100.00%
EPS 16.08 0.95 0.61 1.92 3.00 6.85 9.48 42.27%
  QoQ % 1,592.63% 55.74% -68.23% -36.00% -56.20% -27.74% -
  Horiz. % 169.62% 10.02% 6.43% 20.25% 31.65% 72.26% 100.00%
DPS 40.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.4004 1.5434 1.4911 1.4423 1.4504 1.4426 1.4535 39.76%
  QoQ % 55.53% 3.51% 3.38% -0.56% 0.54% -0.75% -
  Horiz. % 165.15% 106.19% 102.59% 99.23% 99.79% 99.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.4900 0.9850 0.8050 0.7700 0.7300 0.8400 0.8550 -
P/RPS 0.17 0.12 0.10 0.10 0.09 0.11 0.11 33.71%
  QoQ % 41.67% 20.00% 0.00% 11.11% -18.18% 0.00% -
  Horiz. % 154.55% 109.09% 90.91% 90.91% 81.82% 100.00% 100.00%
P/EPS 9.27 103.67 131.22 40.05 24.43 12.27 9.02 1.84%
  QoQ % -91.06% -21.00% 227.64% 63.94% 99.10% 36.03% -
  Horiz. % 102.77% 1,149.33% 1,454.77% 444.01% 270.84% 136.03% 100.00%
EY 10.79 0.96 0.76 2.50 4.09 8.15 11.09 -1.81%
  QoQ % 1,023.96% 26.32% -69.60% -38.88% -49.82% -26.51% -
  Horiz. % 97.29% 8.66% 6.85% 22.54% 36.88% 73.49% 100.00%
DY 26.85 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.62 0.64 0.54 0.53 0.50 0.58 0.59 3.36%
  QoQ % -3.12% 18.52% 1.89% 6.00% -13.79% -1.69% -
  Horiz. % 105.08% 108.47% 91.53% 89.83% 84.75% 98.31% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/04/15 12/02/15 30/10/14 24/07/14 29/04/14 26/02/14 30/10/13 -
Price 1.5400 1.3700 0.7900 0.7950 0.7400 0.8450 0.9150 -
P/RPS 0.17 0.17 0.10 0.10 0.10 0.11 0.12 26.16%
  QoQ % 0.00% 70.00% 0.00% 0.00% -9.09% -8.33% -
  Horiz. % 141.67% 141.67% 83.33% 83.33% 83.33% 91.67% 100.00%
P/EPS 9.58 144.19 128.77 41.35 24.77 12.34 9.65 -0.48%
  QoQ % -93.36% 11.97% 211.41% 66.94% 100.73% 27.88% -
  Horiz. % 99.27% 1,494.20% 1,334.40% 428.50% 256.68% 127.88% 100.00%
EY 10.44 0.69 0.78 2.42 4.04 8.10 10.36 0.51%
  QoQ % 1,413.04% -11.54% -67.77% -40.10% -50.12% -21.81% -
  Horiz. % 100.77% 6.66% 7.53% 23.36% 39.00% 78.19% 100.00%
DY 25.97 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.64 0.89 0.53 0.55 0.51 0.59 0.63 1.06%
  QoQ % -28.09% 67.92% -3.64% 7.84% -13.56% -6.35% -
  Horiz. % 101.59% 141.27% 84.13% 87.30% 80.95% 93.65% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

225  487  597  1205 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 LUSTER 0.205+0.02 
 QES 0.37-0.01 
 BIOHLDG 0.305+0.005 
 MTOUCHE 0.065+0.005 
 XOX-WC 0.02+0.015 
 DNEX-WD 0.05+0.005 
 SAPNRG 0.120.00 
 RUBEREX 1.84+0.10 
 AT 0.180.00 

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