Highlights

[TEXCHEM] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     81.88%    YoY -     94.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 934,989 899,696 895,896 1,058,695 1,046,516 1,037,708 998,576 -4.29%
  QoQ % 3.92% 0.42% -15.38% 1.16% 0.85% 3.92% -
  Horiz. % 93.63% 90.10% 89.72% 106.02% 104.80% 103.92% 100.00%
PBT 3,080 4,778 -3,316 2,740 -486 2,442 596 198.61%
  QoQ % -35.54% 244.09% -221.02% 663.01% -119.93% 309.73% -
  Horiz. % 516.78% 801.68% -556.38% 459.73% -81.66% 409.73% 100.00%
Tax -10,118 -8,074 -14,624 -5,601 -4,022 -6,262 -8,084 16.13%
  QoQ % -25.32% 44.79% -161.10% -39.24% 35.76% 22.54% -
  Horiz. % 125.17% 99.88% 180.90% 69.29% 49.76% 77.46% 100.00%
NP -7,038 -3,296 -17,940 -2,861 -4,509 -3,820 -7,488 -4.04%
  QoQ % -113.55% 81.63% -527.05% 36.55% -18.05% 48.99% -
  Horiz. % 94.00% 44.02% 239.58% 38.21% 60.22% 51.01% 100.00%
NP to SH -6,549 -4,030 -15,276 -491 -2,709 -1,974 -6,092 4.94%
  QoQ % -62.51% 73.62% -3,011.20% 81.88% -37.25% 67.60% -
  Horiz. % 107.51% 66.15% 250.76% 8.06% 44.47% 32.40% 100.00%
Tax Rate 328.53 % 168.98 % - % 204.42 % - % 256.43 % 1,356.38 % -61.11%
  QoQ % 94.42% 0.00% 0.00% 0.00% 0.00% -81.09% -
  Horiz. % 24.22% 12.46% 0.00% 15.07% 0.00% 18.91% 100.00%
Total Cost 942,027 902,992 913,836 1,061,556 1,051,025 1,041,528 1,006,064 -4.29%
  QoQ % 4.32% -1.19% -13.92% 1.00% 0.91% 3.53% -
  Horiz. % 93.64% 89.75% 90.83% 105.52% 104.47% 103.53% 100.00%
Net Worth 144,652 124,039 140,025 147,261 145,374 150,912 151,557 -3.06%
  QoQ % 16.62% -11.42% -4.91% 1.30% -3.67% -0.43% -
  Horiz. % 95.44% 81.84% 92.39% 97.17% 95.92% 99.57% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,994 3,304 4,934 - -
  QoQ % 0.00% 0.00% 0.00% 51.17% -33.05% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 101.21% 66.95% 100.00% -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 144,652 124,039 140,025 147,261 145,374 150,912 151,557 -3.06%
  QoQ % 16.62% -11.42% -4.91% 1.30% -3.67% -0.43% -
  Horiz. % 95.44% 81.84% 92.39% 97.17% 95.92% 99.57% 100.00%
NOSH 124,197 124,039 123,993 124,871 123,902 123,374 123,821 0.20%
  QoQ % 0.13% 0.04% -0.70% 0.78% 0.43% -0.36% -
  Horiz. % 100.30% 100.18% 100.14% 100.85% 100.07% 99.64% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -0.75 % -0.37 % -2.00 % -0.27 % -0.43 % -0.37 % -0.75 % -
  QoQ % -102.70% 81.50% -640.74% 37.21% -16.22% 50.67% -
  Horiz. % 100.00% 49.33% 266.67% 36.00% 57.33% 49.33% 100.00%
ROE -4.53 % -3.25 % -10.91 % -0.33 % -1.86 % -1.31 % -4.02 % 8.28%
  QoQ % -39.38% 70.21% -3,206.06% 82.26% -41.98% 67.41% -
  Horiz. % 112.69% 80.85% 271.39% 8.21% 46.27% 32.59% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 752.83 725.33 722.53 847.83 844.63 841.10 806.47 -4.48%
  QoQ % 3.79% 0.39% -14.78% 0.38% 0.42% 4.29% -
  Horiz. % 93.35% 89.94% 89.59% 105.13% 104.73% 104.29% 100.00%
EPS -5.28 -3.26 -12.32 -0.40 -2.19 -1.60 -4.92 4.82%
  QoQ % -61.96% 73.54% -2,980.00% 81.74% -36.88% 67.48% -
  Horiz. % 107.32% 66.26% 250.41% 8.13% 44.51% 32.52% 100.00%
DPS 0.00 0.00 0.00 4.00 2.67 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 49.81% -33.25% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 66.75% 100.00% -
NAPS 1.1647 1.0000 1.1293 1.1793 1.1733 1.2232 1.2240 -3.25%
  QoQ % 16.47% -11.45% -4.24% 0.51% -4.08% -0.07% -
  Horiz. % 95.16% 81.70% 92.26% 96.35% 95.86% 99.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 753.42 724.98 721.92 853.11 843.29 836.19 804.66 -4.29%
  QoQ % 3.92% 0.42% -15.38% 1.16% 0.85% 3.92% -
  Horiz. % 93.63% 90.10% 89.72% 106.02% 104.80% 103.92% 100.00%
EPS -5.28 -3.25 -12.31 -0.40 -2.18 -1.59 -4.91 4.96%
  QoQ % -62.46% 73.60% -2,977.50% 81.65% -37.11% 67.62% -
  Horiz. % 107.54% 66.19% 250.71% 8.15% 44.40% 32.38% 100.00%
DPS 0.00 0.00 0.00 4.02 2.66 3.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 51.13% -33.17% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 101.01% 66.83% 100.00% -
NAPS 1.1656 0.9995 1.1283 1.1866 1.1714 1.2161 1.2213 -3.06%
  QoQ % 16.62% -11.42% -4.91% 1.30% -3.68% -0.43% -
  Horiz. % 95.44% 81.84% 92.39% 97.16% 95.91% 99.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.6300 0.6500 0.8700 0.8400 0.8500 0.9000 0.9800 -
P/RPS 0.08 0.09 0.12 0.10 0.10 0.11 0.12 -23.67%
  QoQ % -11.11% -25.00% 20.00% 0.00% -9.09% -8.33% -
  Horiz. % 66.67% 75.00% 100.00% 83.33% 83.33% 91.67% 100.00%
P/EPS -11.95 -20.01 -7.06 -213.63 -38.87 -56.25 -19.92 -28.85%
  QoQ % 40.28% -183.43% 96.70% -449.60% 30.90% -182.38% -
  Horiz. % 59.99% 100.45% 35.44% 1,072.44% 195.13% 282.38% 100.00%
EY -8.37 -5.00 -14.16 -0.47 -2.57 -1.78 -5.02 40.57%
  QoQ % -67.40% 64.69% -2,912.77% 81.71% -44.38% 64.54% -
  Horiz. % 166.73% 99.60% 282.07% 9.36% 51.20% 35.46% 100.00%
DY 0.00 0.00 0.00 4.76 3.14 4.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 51.59% -29.28% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 107.21% 70.72% 100.00% -
P/NAPS 0.54 0.65 0.77 0.71 0.72 0.74 0.80 -23.03%
  QoQ % -16.92% -15.58% 8.45% -1.39% -2.70% -7.50% -
  Horiz. % 67.50% 81.25% 96.25% 88.75% 90.00% 92.50% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/10/11 27/07/11 29/04/11 24/02/11 28/10/10 29/07/10 29/04/10 -
Price 0.6200 0.6400 0.7700 0.7800 0.8000 0.8200 0.9000 -
P/RPS 0.08 0.09 0.11 0.09 0.09 0.10 0.11 -19.11%
  QoQ % -11.11% -18.18% 22.22% 0.00% -10.00% -9.09% -
  Horiz. % 72.73% 81.82% 100.00% 81.82% 81.82% 90.91% 100.00%
P/EPS -11.76 -19.70 -6.25 -198.37 -36.59 -51.25 -18.29 -25.48%
  QoQ % 40.30% -215.20% 96.85% -442.14% 28.60% -180.21% -
  Horiz. % 64.30% 107.71% 34.17% 1,084.58% 200.05% 280.21% 100.00%
EY -8.51 -5.08 -16.00 -0.50 -2.73 -1.95 -5.47 34.23%
  QoQ % -67.52% 68.25% -3,100.00% 81.68% -40.00% 64.35% -
  Horiz. % 155.58% 92.87% 292.50% 9.14% 49.91% 35.65% 100.00%
DY 0.00 0.00 0.00 5.13 3.33 4.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 54.05% -31.76% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 105.12% 68.24% 100.00% -
P/NAPS 0.53 0.64 0.68 0.66 0.68 0.67 0.74 -19.93%
  QoQ % -17.19% -5.88% 3.03% -2.94% 1.49% -9.46% -
  Horiz. % 71.62% 86.49% 91.89% 89.19% 91.89% 90.54% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

454  298  633  1079 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.825+0.03 
 VIVOCOM 1.16+0.15 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.19+0.005 
 TNLOGIS 0.865+0.10 
 SOLUTN 1.28+0.01 
 TDM 0.29+0.025 

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