Highlights

[TEXCHEM] QoQ Annualized Quarter Result on 2014-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 29-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -56.37%    YoY -     451.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,022,663 1,010,649 952,928 964,936 953,615 955,449 967,528 3.75%
  QoQ % 1.19% 6.06% -1.24% 1.19% -0.19% -1.25% -
  Horiz. % 105.70% 104.46% 98.49% 99.73% 98.56% 98.75% 100.00%
PBT 3,538 3,261 5,714 9,464 12,003 13,953 18,382 -66.56%
  QoQ % 8.48% -42.92% -39.62% -21.15% -13.98% -24.09% -
  Horiz. % 19.25% 17.74% 31.08% 51.49% 65.30% 75.91% 100.00%
Tax -6,821 -6,795 -7,604 -9,784 -9,265 -7,830 -5,748 12.05%
  QoQ % -0.37% 10.63% 22.28% -5.60% -18.32% -36.23% -
  Horiz. % 118.67% 118.23% 132.29% 170.22% 161.19% 136.23% 100.00%
NP -3,283 -3,534 -1,890 -320 2,738 6,122 12,634 -
  QoQ % 7.12% -87.02% -490.62% -111.69% -55.28% -51.54% -
  Horiz. % -25.99% -27.98% -14.96% -2.53% 21.67% 48.46% 100.00%
NP to SH 1,184 761 2,386 3,708 8,499 11,766 18,660 -84.01%
  QoQ % 55.52% -68.09% -35.65% -56.37% -27.77% -36.94% -
  Horiz. % 6.35% 4.08% 12.79% 19.87% 45.55% 63.06% 100.00%
Tax Rate 192.79 % 208.38 % 133.08 % 103.38 % 77.19 % 56.12 % 31.27 % 235.12%
  QoQ % -7.48% 56.58% 28.73% 33.93% 37.54% 79.47% -
  Horiz. % 616.53% 666.39% 425.58% 330.60% 246.85% 179.47% 100.00%
Total Cost 1,025,946 1,014,183 954,818 965,256 950,877 949,326 954,894 4.89%
  QoQ % 1.16% 6.22% -1.08% 1.51% 0.16% -0.58% -
  Horiz. % 107.44% 106.21% 99.99% 101.09% 99.58% 99.42% 100.00%
Net Worth 191,533 185,044 178,987 179,993 179,027 180,377 196,808 -1.79%
  QoQ % 3.51% 3.38% -0.56% 0.54% -0.75% -8.35% -
  Horiz. % 97.32% 94.02% 90.95% 91.46% 90.97% 91.65% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 191,533 185,044 178,987 179,993 179,027 180,377 196,808 -1.79%
  QoQ % 3.51% 3.38% -0.56% 0.54% -0.75% -8.35% -
  Horiz. % 97.32% 94.02% 90.95% 91.46% 90.97% 91.65% 100.00%
NOSH 124,615 124,099 124,099 124,099 124,126 124,099 124,099 0.28%
  QoQ % 0.42% 0.00% 0.00% -0.02% 0.02% 0.00% -
  Horiz. % 100.42% 100.00% 100.00% 100.00% 100.02% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.32 % -0.35 % -0.20 % -0.03 % 0.29 % 0.64 % 1.31 % -
  QoQ % 8.57% -75.00% -566.67% -110.34% -54.69% -51.15% -
  Horiz. % -24.43% -26.72% -15.27% -2.29% 22.14% 48.85% 100.00%
ROE 0.62 % 0.41 % 1.33 % 2.06 % 4.75 % 6.52 % 9.48 % -83.69%
  QoQ % 51.22% -69.17% -35.44% -56.63% -27.15% -31.22% -
  Horiz. % 6.54% 4.32% 14.03% 21.73% 50.11% 68.78% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 820.66 814.39 767.88 777.55 768.26 769.91 779.64 3.47%
  QoQ % 0.77% 6.06% -1.24% 1.21% -0.21% -1.25% -
  Horiz. % 105.26% 104.46% 98.49% 99.73% 98.54% 98.75% 100.00%
EPS 0.95 0.61 1.92 3.00 6.85 9.48 15.04 -84.06%
  QoQ % 55.74% -68.23% -36.00% -56.20% -27.74% -36.97% -
  Horiz. % 6.32% 4.06% 12.77% 19.95% 45.55% 63.03% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.5370 1.4911 1.4423 1.4504 1.4423 1.4535 1.5859 -2.06%
  QoQ % 3.08% 3.38% -0.56% 0.56% -0.77% -8.35% -
  Horiz. % 96.92% 94.02% 90.95% 91.46% 90.95% 91.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 824.07 814.39 767.88 777.55 768.43 769.91 779.64 3.75%
  QoQ % 1.19% 6.06% -1.24% 1.19% -0.19% -1.25% -
  Horiz. % 105.70% 104.46% 98.49% 99.73% 98.56% 98.75% 100.00%
EPS 0.95 0.61 1.92 3.00 6.85 9.48 15.04 -84.06%
  QoQ % 55.74% -68.23% -36.00% -56.20% -27.74% -36.97% -
  Horiz. % 6.32% 4.06% 12.77% 19.95% 45.55% 63.03% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.5434 1.4911 1.4423 1.4504 1.4426 1.4535 1.5859 -1.79%
  QoQ % 3.51% 3.38% -0.56% 0.54% -0.75% -8.35% -
  Horiz. % 97.32% 94.02% 90.95% 91.46% 90.96% 91.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.9850 0.8050 0.7700 0.7300 0.8400 0.8550 0.7200 -
P/RPS 0.12 0.10 0.10 0.09 0.11 0.11 0.09 21.08%
  QoQ % 20.00% 0.00% 11.11% -18.18% 0.00% 22.22% -
  Horiz. % 133.33% 111.11% 111.11% 100.00% 122.22% 122.22% 100.00%
P/EPS 103.67 131.22 40.05 24.43 12.27 9.02 4.79 672.29%
  QoQ % -21.00% 227.64% 63.94% 99.10% 36.03% 88.31% -
  Horiz. % 2,164.30% 2,739.46% 836.12% 510.02% 256.16% 188.31% 100.00%
EY 0.96 0.76 2.50 4.09 8.15 11.09 20.88 -87.09%
  QoQ % 26.32% -69.60% -38.88% -49.82% -26.51% -46.89% -
  Horiz. % 4.60% 3.64% 11.97% 19.59% 39.03% 53.11% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.64 0.54 0.53 0.50 0.58 0.59 0.45 26.39%
  QoQ % 18.52% 1.89% 6.00% -13.79% -1.69% 31.11% -
  Horiz. % 142.22% 120.00% 117.78% 111.11% 128.89% 131.11% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 30/10/14 24/07/14 29/04/14 26/02/14 30/10/13 31/07/13 -
Price 1.3700 0.7900 0.7950 0.7400 0.8450 0.9150 0.7600 -
P/RPS 0.17 0.10 0.10 0.10 0.11 0.12 0.10 42.30%
  QoQ % 70.00% 0.00% 0.00% -9.09% -8.33% 20.00% -
  Horiz. % 170.00% 100.00% 100.00% 100.00% 110.00% 120.00% 100.00%
P/EPS 144.19 128.77 41.35 24.77 12.34 9.65 5.05 828.49%
  QoQ % 11.97% 211.41% 66.94% 100.73% 27.88% 91.09% -
  Horiz. % 2,855.25% 2,549.90% 818.81% 490.50% 244.36% 191.09% 100.00%
EY 0.69 0.78 2.42 4.04 8.10 10.36 19.78 -89.26%
  QoQ % -11.54% -67.77% -40.10% -50.12% -21.81% -47.62% -
  Horiz. % 3.49% 3.94% 12.23% 20.42% 40.95% 52.38% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.89 0.53 0.55 0.51 0.59 0.63 0.48 50.76%
  QoQ % 67.92% -3.64% 7.84% -13.56% -6.35% 31.25% -
  Horiz. % 185.42% 110.42% 114.58% 106.25% 122.92% 131.25% 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
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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!
PARTNERS & BROKERS