Highlights

[TEXCHEM] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     20,701.15%    YoY -     1,059.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 955,449 967,528 937,560 1,010,723 1,026,626 1,034,886 1,048,484 -6.00%
  QoQ % -1.25% 3.20% -7.24% -1.55% -0.80% -1.30% -
  Horiz. % 91.13% 92.28% 89.42% 96.40% 97.92% 98.70% 100.00%
PBT 13,953 18,382 -1,340 -21,025 7,128 7,514 7,032 57.84%
  QoQ % -24.09% 1,471.79% 93.63% -394.96% -5.14% 6.85% -
  Horiz. % 198.43% 261.41% -19.06% -298.99% 101.37% 106.85% 100.00%
Tax -7,830 -5,748 -3,776 69,766 -6,610 -7,482 -14,704 -34.27%
  QoQ % -36.23% -52.22% -105.41% 1,155.35% 11.65% 49.12% -
  Horiz. % 53.26% 39.09% 25.68% -474.47% 44.96% 50.88% 100.00%
NP 6,122 12,634 -5,116 48,741 517 32 -7,672 -
  QoQ % -51.54% 346.95% -110.50% 9,321.59% 1,516.67% 100.42% -
  Horiz. % -79.81% -164.68% 66.68% -635.31% -6.74% -0.42% 100.00%
NP to SH 11,766 18,660 672 49,368 237 1,326 -4,728 -
  QoQ % -36.94% 2,676.79% -98.64% 20,701.15% -82.10% 128.05% -
  Horiz. % -248.87% -394.67% -14.21% -1,044.16% -5.02% -28.05% 100.00%
Tax Rate 56.12 % 31.27 % - % - % 92.74 % 99.57 % 209.10 % -58.36%
  QoQ % 79.47% 0.00% 0.00% 0.00% -6.86% -52.38% -
  Horiz. % 26.84% 14.95% 0.00% 0.00% 44.35% 47.62% 100.00%
Total Cost 949,326 954,894 942,676 961,982 1,026,109 1,034,854 1,056,156 -6.86%
  QoQ % -0.58% 1.30% -2.01% -6.25% -0.85% -2.02% -
  Horiz. % 89.89% 90.41% 89.26% 91.08% 97.16% 97.98% 100.00%
Net Worth 180,377 196,808 187,302 185,637 141,311 144,140 139,263 18.80%
  QoQ % -8.35% 5.08% 0.90% 31.37% -1.96% 3.50% -
  Horiz. % 129.52% 141.32% 134.49% 133.30% 101.47% 103.50% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 12,408 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 180,377 196,808 187,302 185,637 141,311 144,140 139,263 18.80%
  QoQ % -8.35% 5.08% 0.90% 31.37% -1.96% 3.50% -
  Horiz. % 129.52% 141.32% 134.49% 133.30% 101.47% 103.50% 100.00%
NOSH 124,099 124,099 124,099 124,088 124,099 124,099 124,099 -
  QoQ % 0.00% 0.00% 0.01% -0.01% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.99% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.64 % 1.31 % -0.55 % 4.82 % 0.05 % 0.00 % -0.73 % -
  QoQ % -51.15% 338.18% -111.41% 9,540.00% 0.00% 0.00% -
  Horiz. % -87.67% -179.45% 75.34% -660.27% -6.85% -0.00% 100.00%
ROE 6.52 % 9.48 % 0.36 % 26.59 % 0.17 % 0.92 % -3.39 % -
  QoQ % -31.22% 2,533.33% -98.65% 15,541.18% -81.52% 127.14% -
  Horiz. % -192.33% -279.65% -10.62% -784.37% -5.01% -27.14% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 769.91 779.64 755.49 814.51 827.26 833.92 844.88 -6.00%
  QoQ % -1.25% 3.20% -7.25% -1.54% -0.80% -1.30% -
  Horiz. % 91.13% 92.28% 89.42% 96.41% 97.91% 98.70% 100.00%
EPS 9.48 15.04 0.56 39.78 0.19 1.06 -3.80 -
  QoQ % -36.97% 2,585.71% -98.59% 20,836.84% -82.08% 127.89% -
  Horiz. % -249.47% -395.79% -14.74% -1,046.84% -5.00% -27.89% 100.00%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4535 1.5859 1.5093 1.4960 1.1387 1.1615 1.1222 18.80%
  QoQ % -8.35% 5.08% 0.89% 31.38% -1.96% 3.50% -
  Horiz. % 129.52% 141.32% 134.49% 133.31% 101.47% 103.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 769.91 779.64 755.49 814.45 827.26 833.92 844.88 -6.00%
  QoQ % -1.25% 3.20% -7.24% -1.55% -0.80% -1.30% -
  Horiz. % 91.13% 92.28% 89.42% 96.40% 97.91% 98.70% 100.00%
EPS 9.48 15.04 0.56 39.78 0.19 1.06 -3.80 -
  QoQ % -36.97% 2,585.71% -98.59% 20,836.84% -82.08% 127.89% -
  Horiz. % -249.47% -395.79% -14.74% -1,046.84% -5.00% -27.89% 100.00%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4535 1.5859 1.5093 1.4959 1.1387 1.1615 1.1222 18.80%
  QoQ % -8.35% 5.08% 0.90% 31.37% -1.96% 3.50% -
  Horiz. % 129.52% 141.32% 134.49% 133.30% 101.47% 103.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.8550 0.7200 0.6000 0.5100 0.5700 0.5700 0.5800 -
P/RPS 0.11 0.09 0.08 0.06 0.07 0.07 0.07 35.13%
  QoQ % 22.22% 12.50% 33.33% -14.29% 0.00% 0.00% -
  Horiz. % 157.14% 128.57% 114.29% 85.71% 100.00% 100.00% 100.00%
P/EPS 9.02 4.79 110.80 1.28 298.05 53.35 -15.22 -
  QoQ % 88.31% -95.68% 8,556.25% -99.57% 458.67% 450.53% -
  Horiz. % -59.26% -31.47% -727.99% -8.41% -1,958.28% -350.53% 100.00%
EY 11.09 20.88 0.90 78.01 0.34 1.87 -6.57 -
  QoQ % -46.89% 2,220.00% -98.85% 22,844.12% -81.82% 128.46% -
  Horiz. % -168.80% -317.81% -13.70% -1,187.37% -5.18% -28.46% 100.00%
DY 0.00 0.00 0.00 19.61 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.59 0.45 0.40 0.34 0.50 0.49 0.52 8.78%
  QoQ % 31.11% 12.50% 17.65% -32.00% 2.04% -5.77% -
  Horiz. % 113.46% 86.54% 76.92% 65.38% 96.15% 94.23% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/10/13 31/07/13 03/05/13 27/02/13 31/10/12 31/07/12 26/04/12 -
Price 0.9150 0.7600 0.6050 0.5250 0.6100 0.6100 0.6000 -
P/RPS 0.12 0.10 0.08 0.06 0.07 0.07 0.07 43.19%
  QoQ % 20.00% 25.00% 33.33% -14.29% 0.00% 0.00% -
  Horiz. % 171.43% 142.86% 114.29% 85.71% 100.00% 100.00% 100.00%
P/EPS 9.65 5.05 111.73 1.32 318.96 57.09 -15.75 -
  QoQ % 91.09% -95.48% 8,364.39% -99.59% 458.70% 462.48% -
  Horiz. % -61.27% -32.06% -709.40% -8.38% -2,025.14% -362.48% 100.00%
EY 10.36 19.78 0.90 75.78 0.31 1.75 -6.35 -
  QoQ % -47.62% 2,097.78% -98.81% 24,345.16% -82.29% 127.56% -
  Horiz. % -163.15% -311.50% -14.17% -1,193.39% -4.88% -27.56% 100.00%
DY 0.00 0.00 0.00 19.05 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.63 0.48 0.40 0.35 0.54 0.53 0.53 12.20%
  QoQ % 31.25% 20.00% 14.29% -35.19% 1.89% 0.00% -
  Horiz. % 118.87% 90.57% 75.47% 66.04% 101.89% 100.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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