Highlights

[TEXCHEM] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 31-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -82.10%    YoY -     103.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 967,528 937,560 1,010,723 1,026,626 1,034,886 1,048,484 937,256 2.14%
  QoQ % 3.20% -7.24% -1.55% -0.80% -1.30% 11.87% -
  Horiz. % 103.23% 100.03% 107.84% 109.54% 110.42% 111.87% 100.00%
PBT 18,382 -1,340 -21,025 7,128 7,514 7,032 5,926 112.84%
  QoQ % 1,471.79% 93.63% -394.96% -5.14% 6.85% 18.66% -
  Horiz. % 310.19% -22.61% -354.79% 120.28% 126.80% 118.66% 100.00%
Tax -5,748 -3,776 69,766 -6,610 -7,482 -14,704 -11,131 -35.66%
  QoQ % -52.22% -105.41% 1,155.35% 11.65% 49.12% -32.10% -
  Horiz. % 51.64% 33.92% -626.77% 59.39% 67.22% 132.10% 100.00%
NP 12,634 -5,116 48,741 517 32 -7,672 -5,205 -
  QoQ % 346.95% -110.50% 9,321.59% 1,516.67% 100.42% -47.40% -
  Horiz. % -242.73% 98.29% -936.43% -9.94% -0.61% 147.40% 100.00%
NP to SH 18,660 672 49,368 237 1,326 -4,728 -5,144 -
  QoQ % 2,676.79% -98.64% 20,701.15% -82.10% 128.05% 8.09% -
  Horiz. % -362.75% -13.06% -959.72% -4.61% -25.78% 91.91% 100.00%
Tax Rate 31.27 % - % - % 92.74 % 99.57 % 209.10 % 187.83 % -69.77%
  QoQ % 0.00% 0.00% 0.00% -6.86% -52.38% 11.32% -
  Horiz. % 16.65% 0.00% 0.00% 49.37% 53.01% 111.32% 100.00%
Total Cost 954,894 942,676 961,982 1,026,109 1,034,854 1,056,156 942,461 0.88%
  QoQ % 1.30% -2.01% -6.25% -0.85% -2.02% 12.06% -
  Horiz. % 101.32% 100.02% 102.07% 108.88% 109.80% 112.06% 100.00%
Net Worth 196,808 187,302 185,637 141,311 144,140 139,263 142,874 23.83%
  QoQ % 5.08% 0.90% 31.37% -1.96% 3.50% -2.53% -
  Horiz. % 137.75% 131.10% 129.93% 98.91% 100.89% 97.47% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 12,408 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 25.14 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 196,808 187,302 185,637 141,311 144,140 139,263 142,874 23.83%
  QoQ % 5.08% 0.90% 31.37% -1.96% 3.50% -2.53% -
  Horiz. % 137.75% 131.10% 129.93% 98.91% 100.89% 97.47% 100.00%
NOSH 124,099 124,099 124,088 124,099 124,099 124,099 124,076 0.01%
  QoQ % 0.00% 0.01% -0.01% 0.00% 0.00% 0.02% -
  Horiz. % 100.02% 100.02% 100.01% 100.02% 100.02% 100.02% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.31 % -0.55 % 4.82 % 0.05 % 0.00 % -0.73 % -0.56 % -
  QoQ % 338.18% -111.41% 9,540.00% 0.00% 0.00% -30.36% -
  Horiz. % -233.93% 98.21% -860.71% -8.93% -0.00% 130.36% 100.00%
ROE 9.48 % 0.36 % 26.59 % 0.17 % 0.92 % -3.39 % -3.60 % -
  QoQ % 2,533.33% -98.65% 15,541.18% -81.52% 127.14% 5.83% -
  Horiz. % -263.33% -10.00% -738.61% -4.72% -25.56% 94.17% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 779.64 755.49 814.51 827.26 833.92 844.88 755.38 2.13%
  QoQ % 3.20% -7.25% -1.54% -0.80% -1.30% 11.85% -
  Horiz. % 103.21% 100.01% 107.83% 109.52% 110.40% 111.85% 100.00%
EPS 15.04 0.56 39.78 0.19 1.06 -3.80 -4.15 -
  QoQ % 2,585.71% -98.59% 20,836.84% -82.08% 127.89% 8.43% -
  Horiz. % -362.41% -13.49% -958.55% -4.58% -25.54% 91.57% 100.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.5859 1.5093 1.4960 1.1387 1.1615 1.1222 1.1515 23.81%
  QoQ % 5.08% 0.89% 31.38% -1.96% 3.50% -2.54% -
  Horiz. % 137.72% 131.07% 129.92% 98.89% 100.87% 97.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 779.64 755.49 814.45 827.26 833.92 844.88 755.25 2.14%
  QoQ % 3.20% -7.24% -1.55% -0.80% -1.30% 11.87% -
  Horiz. % 103.23% 100.03% 107.84% 109.53% 110.42% 111.87% 100.00%
EPS 15.04 0.56 39.78 0.19 1.06 -3.80 -4.15 -
  QoQ % 2,585.71% -98.59% 20,836.84% -82.08% 127.89% 8.43% -
  Horiz. % -362.41% -13.49% -958.55% -4.58% -25.54% 91.57% 100.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.5859 1.5093 1.4959 1.1387 1.1615 1.1222 1.1513 23.83%
  QoQ % 5.08% 0.90% 31.37% -1.96% 3.50% -2.53% -
  Horiz. % 137.75% 131.10% 129.93% 98.91% 100.89% 97.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.7200 0.6000 0.5100 0.5700 0.5700 0.5800 0.6000 -
P/RPS 0.09 0.08 0.06 0.07 0.07 0.07 0.08 8.18%
  QoQ % 12.50% 33.33% -14.29% 0.00% 0.00% -12.50% -
  Horiz. % 112.50% 100.00% 75.00% 87.50% 87.50% 87.50% 100.00%
P/EPS 4.79 110.80 1.28 298.05 53.35 -15.22 -14.47 -
  QoQ % -95.68% 8,556.25% -99.57% 458.67% 450.53% -5.18% -
  Horiz. % -33.10% -765.72% -8.85% -2,059.78% -368.69% 105.18% 100.00%
EY 20.88 0.90 78.01 0.34 1.87 -6.57 -6.91 -
  QoQ % 2,220.00% -98.85% 22,844.12% -81.82% 128.46% 4.92% -
  Horiz. % -302.17% -13.02% -1,128.94% -4.92% -27.06% 95.08% 100.00%
DY 0.00 0.00 19.61 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.45 0.40 0.34 0.50 0.49 0.52 0.52 -9.20%
  QoQ % 12.50% 17.65% -32.00% 2.04% -5.77% 0.00% -
  Horiz. % 86.54% 76.92% 65.38% 96.15% 94.23% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 31/07/13 03/05/13 27/02/13 31/10/12 31/07/12 26/04/12 28/02/12 -
Price 0.7600 0.6050 0.5250 0.6100 0.6100 0.6000 0.5900 -
P/RPS 0.10 0.08 0.06 0.07 0.07 0.07 0.08 16.06%
  QoQ % 25.00% 33.33% -14.29% 0.00% 0.00% -12.50% -
  Horiz. % 125.00% 100.00% 75.00% 87.50% 87.50% 87.50% 100.00%
P/EPS 5.05 111.73 1.32 318.96 57.09 -15.75 -14.23 -
  QoQ % -95.48% 8,364.39% -99.59% 458.70% 462.48% -10.68% -
  Horiz. % -35.49% -785.17% -9.28% -2,241.46% -401.19% 110.68% 100.00%
EY 19.78 0.90 75.78 0.31 1.75 -6.35 -7.03 -
  QoQ % 2,097.78% -98.81% 24,345.16% -82.29% 127.56% 9.67% -
  Horiz. % -281.37% -12.80% -1,077.95% -4.41% -24.89% 90.33% 100.00%
DY 0.00 0.00 19.05 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.48 0.40 0.35 0.54 0.53 0.53 0.51 -3.96%
  QoQ % 20.00% 14.29% -35.19% 1.89% 0.00% 3.92% -
  Horiz. % 94.12% 78.43% 68.63% 105.88% 103.92% 103.92% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers