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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS