Highlights

[TEXCYCL] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [TEXCYCL]: TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date 19-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -75.37%    YoY -     31.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 31,685 22,673 14,514 6,811 25,945 18,712 13,278 78.10%
  QoQ % 39.75% 56.21% 113.10% -73.75% 38.65% 40.92% -
  Horiz. % 238.63% 170.76% 109.31% 51.30% 195.40% 140.92% 100.00%
PBT 16,517 6,989 4,376 2,070 8,112 6,593 5,639 104.05%
  QoQ % 136.33% 59.71% 111.40% -74.48% 23.04% 16.92% -
  Horiz. % 292.91% 123.94% 77.60% 36.71% 143.86% 116.92% 100.00%
Tax -1,340 -708 -454 -254 -738 85 -599 70.63%
  QoQ % -89.27% -55.95% -78.74% 65.58% -968.24% 114.19% -
  Horiz. % 223.71% 118.20% 75.79% 42.40% 123.21% -14.19% 100.00%
NP 15,177 6,281 3,922 1,816 7,374 6,678 5,040 107.84%
  QoQ % 141.63% 60.15% 115.97% -75.37% 10.42% 32.50% -
  Horiz. % 301.13% 124.62% 77.82% 36.03% 146.31% 132.50% 100.00%
NP to SH 15,177 6,281 3,922 1,816 7,374 6,678 5,040 107.84%
  QoQ % 141.63% 60.15% 115.97% -75.37% 10.42% 32.50% -
  Horiz. % 301.13% 124.62% 77.82% 36.03% 146.31% 132.50% 100.00%
Tax Rate 8.11 % 10.13 % 10.37 % 12.27 % 9.10 % -1.29 % 10.62 % -16.38%
  QoQ % -19.94% -2.31% -15.48% 34.84% 805.43% -112.15% -
  Horiz. % 76.37% 95.39% 97.65% 115.54% 85.69% -12.15% 100.00%
Total Cost 16,508 16,392 10,592 4,995 18,571 12,034 8,238 58.61%
  QoQ % 0.71% 54.76% 112.05% -73.10% 54.32% 46.08% -
  Horiz. % 200.39% 198.98% 128.57% 60.63% 225.43% 146.08% 100.00%
Net Worth 84,821 75,962 73,757 72,792 70,680 70,820 69,240 14.42%
  QoQ % 11.66% 2.99% 1.33% 2.99% -0.20% 2.28% -
  Horiz. % 122.50% 109.71% 106.52% 105.13% 102.08% 102.28% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 844 - - - 845 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.87% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 5.56 % - % - % - % 11.47 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.47% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 84,821 75,962 73,757 72,792 70,680 70,820 69,240 14.42%
  QoQ % 11.66% 2.99% 1.33% 2.99% -0.20% 2.28% -
  Horiz. % 122.50% 109.71% 106.52% 105.13% 102.08% 102.28% 100.00%
NOSH 168,867 168,844 169,051 169,719 169,092 169,063 169,127 -0.10%
  QoQ % 0.01% -0.12% -0.39% 0.37% 0.02% -0.04% -
  Horiz. % 99.85% 99.83% 99.96% 100.35% 99.98% 99.96% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 47.90 % 27.70 % 27.02 % 26.66 % 28.42 % 35.69 % 37.96 % 16.69%
  QoQ % 72.92% 2.52% 1.35% -6.19% -20.37% -5.98% -
  Horiz. % 126.19% 72.97% 71.18% 70.23% 74.87% 94.02% 100.00%
ROE 17.89 % 8.27 % 5.32 % 2.49 % 10.43 % 9.43 % 7.28 % 81.61%
  QoQ % 116.32% 55.45% 113.65% -76.13% 10.60% 29.53% -
  Horiz. % 245.74% 113.60% 73.08% 34.20% 143.27% 129.53% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.76 13.43 8.59 4.01 15.34 11.07 7.85 78.28%
  QoQ % 39.69% 56.34% 114.21% -73.86% 38.57% 41.02% -
  Horiz. % 238.98% 171.08% 109.43% 51.08% 195.41% 141.02% 100.00%
EPS 8.98 3.72 2.32 1.07 4.36 3.95 2.98 107.93%
  QoQ % 141.40% 60.34% 116.82% -75.46% 10.38% 32.55% -
  Horiz. % 301.34% 124.83% 77.85% 35.91% 146.31% 132.55% 100.00%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.5023 0.4499 0.4363 0.4289 0.4180 0.4189 0.4094 14.54%
  QoQ % 11.65% 3.12% 1.73% 2.61% -0.21% 2.32% -
  Horiz. % 122.69% 109.89% 106.57% 104.76% 102.10% 102.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 256,189
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.37 8.85 5.67 2.66 10.13 7.30 5.18 78.19%
  QoQ % 39.77% 56.08% 113.16% -73.74% 38.77% 40.93% -
  Horiz. % 238.80% 170.85% 109.46% 51.35% 195.56% 140.93% 100.00%
EPS 5.92 2.45 1.53 0.71 2.88 2.61 1.97 107.55%
  QoQ % 141.63% 60.13% 115.49% -75.35% 10.34% 32.49% -
  Horiz. % 300.51% 124.37% 77.66% 36.04% 146.19% 132.49% 100.00%
DPS 0.33 0.00 0.00 0.00 0.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3311 0.2965 0.2879 0.2841 0.2759 0.2764 0.2703 14.41%
  QoQ % 11.67% 2.99% 1.34% 2.97% -0.18% 2.26% -
  Horiz. % 122.49% 109.69% 106.51% 105.11% 102.07% 102.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.1000 1.0700 1.3500 1.0000 1.1600 1.1700 0.5100 -
P/RPS 5.86 7.97 15.72 24.92 7.56 10.57 6.50 -6.65%
  QoQ % -26.47% -49.30% -36.92% 229.63% -28.48% 62.62% -
  Horiz. % 90.15% 122.62% 241.85% 383.38% 116.31% 162.62% 100.00%
P/EPS 12.24 28.76 58.19 93.46 26.60 29.62 17.11 -19.93%
  QoQ % -57.44% -50.58% -37.74% 251.35% -10.20% 73.12% -
  Horiz. % 71.54% 168.09% 340.09% 546.23% 155.46% 173.12% 100.00%
EY 8.17 3.48 1.72 1.07 3.76 3.38 5.84 24.96%
  QoQ % 134.77% 102.33% 60.75% -71.54% 11.24% -42.12% -
  Horiz. % 139.90% 59.59% 29.45% 18.32% 64.38% 57.88% 100.00%
DY 0.45 0.00 0.00 0.00 0.43 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.65% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.19 2.38 3.09 2.33 2.78 2.79 1.25 45.08%
  QoQ % -7.98% -22.98% 32.62% -16.19% -0.36% 123.20% -
  Horiz. % 175.20% 190.40% 247.20% 186.40% 222.40% 223.20% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 17/11/16 18/08/16 19/05/16 25/02/16 17/11/15 19/08/15 -
Price 1.1200 1.0500 1.2200 1.1200 1.1000 1.3700 0.4800 -
P/RPS 5.97 7.82 14.21 27.91 7.17 12.38 6.11 -1.53%
  QoQ % -23.66% -44.97% -49.09% 289.26% -42.08% 102.62% -
  Horiz. % 97.71% 127.99% 232.57% 456.79% 117.35% 202.62% 100.00%
P/EPS 12.46 28.23 52.59 104.67 25.22 34.68 16.11 -15.68%
  QoQ % -55.86% -46.32% -49.76% 315.03% -27.28% 115.27% -
  Horiz. % 77.34% 175.23% 326.44% 649.72% 156.55% 215.27% 100.00%
EY 8.02 3.54 1.90 0.96 3.96 2.88 6.21 18.50%
  QoQ % 126.55% 86.32% 97.92% -75.76% 37.50% -53.62% -
  Horiz. % 129.15% 57.00% 30.60% 15.46% 63.77% 46.38% 100.00%
DY 0.45 0.00 0.00 0.00 0.45 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.23 2.33 2.80 2.61 2.63 3.27 1.17 53.43%
  QoQ % -4.29% -16.79% 7.28% -0.76% -19.57% 179.49% -
  Horiz. % 190.60% 199.15% 239.32% 223.08% 224.79% 279.49% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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