Highlights

[TEXCYCL] QoQ Cumulative Quarter Result on 2018-03-31 [#1]

Stock [TEXCYCL]: TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date 24-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -84.39%    YoY -     -17.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 37,066 29,309 20,114 10,592 37,028 26,887 18,349 59.60%
  QoQ % 26.47% 45.71% 89.90% -71.39% 37.72% 46.53% -
  Horiz. % 202.01% 159.73% 109.62% 57.73% 201.80% 146.53% 100.00%
PBT 10,009 8,101 4,995 2,191 15,428 11,369 5,663 46.03%
  QoQ % 23.55% 62.18% 127.98% -85.80% 35.70% 100.76% -
  Horiz. % 176.74% 143.05% 88.20% 38.69% 272.44% 200.76% 100.00%
Tax -2,123 -905 -338 -181 -2,551 -1,499 -589 134.54%
  QoQ % -134.59% -167.75% -86.74% 92.90% -70.18% -154.50% -
  Horiz. % 360.44% 153.65% 57.39% 30.73% 433.11% 254.50% 100.00%
NP 7,886 7,196 4,657 2,010 12,877 9,870 5,074 34.07%
  QoQ % 9.59% 54.52% 131.69% -84.39% 30.47% 94.52% -
  Horiz. % 155.42% 141.82% 91.78% 39.61% 253.78% 194.52% 100.00%
NP to SH 7,886 7,196 4,657 2,010 12,877 9,870 5,074 34.07%
  QoQ % 9.59% 54.52% 131.69% -84.39% 30.47% 94.52% -
  Horiz. % 155.42% 141.82% 91.78% 39.61% 253.78% 194.52% 100.00%
Tax Rate 21.21 % 11.17 % 6.77 % 8.26 % 16.53 % 13.18 % 10.40 % 60.61%
  QoQ % 89.88% 64.99% -18.04% -50.03% 25.42% 26.73% -
  Horiz. % 203.94% 107.40% 65.10% 79.42% 158.94% 126.73% 100.00%
Total Cost 29,180 22,113 15,457 8,582 24,151 17,017 13,275 68.81%
  QoQ % 31.96% 43.06% 80.11% -64.47% 41.92% 28.19% -
  Horiz. % 219.81% 166.58% 116.44% 64.65% 181.93% 128.19% 100.00%
Net Worth 101,688 102,145 99,346 98,514 76,433 92,778 89,072 9.21%
  QoQ % -0.45% 2.82% 0.85% 28.89% -17.62% 4.16% -
  Horiz. % 114.16% 114.68% 111.54% 110.60% 85.81% 104.16% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,524 1,524 1,527 - 1,881 1,855 1,857 -12.32%
  QoQ % -0.05% -0.15% 0.00% 0.00% 1.39% -0.08% -
  Horiz. % 82.06% 82.10% 82.22% 0.00% 101.31% 99.92% 100.00%
Div Payout % 19.33 % 21.19 % 32.79 % - % 14.61 % 18.80 % 36.61 % -34.60%
  QoQ % -8.78% -35.38% 0.00% 0.00% -22.29% -48.65% -
  Horiz. % 52.80% 57.88% 89.57% 0.00% 39.91% 51.35% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 101,688 102,145 99,346 98,514 76,433 92,778 89,072 9.21%
  QoQ % -0.45% 2.82% 0.85% 28.89% -17.62% 4.16% -
  Horiz. % 114.16% 114.68% 111.54% 110.60% 85.81% 104.16% 100.00%
NOSH 254,031 254,156 254,540 254,559 171,069 168,717 168,857 31.20%
  QoQ % -0.05% -0.15% -0.01% 48.80% 1.39% -0.08% -
  Horiz. % 150.44% 150.52% 150.74% 150.75% 101.31% 99.92% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 21.28 % 24.55 % 23.15 % 18.98 % 34.78 % 36.71 % 27.65 % -15.98%
  QoQ % -13.32% 6.05% 21.97% -45.43% -5.26% 32.77% -
  Horiz. % 76.96% 88.79% 83.73% 68.64% 125.79% 132.77% 100.00%
ROE 7.76 % 7.04 % 4.69 % 2.04 % 16.85 % 10.64 % 5.70 % 22.77%
  QoQ % 10.23% 50.11% 129.90% -87.89% 58.36% 86.67% -
  Horiz. % 136.14% 123.51% 82.28% 35.79% 295.61% 186.67% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.59 11.53 7.90 4.16 21.65 15.94 10.87 21.61%
  QoQ % 26.54% 45.95% 89.90% -80.79% 35.82% 46.64% -
  Horiz. % 134.22% 106.07% 72.68% 38.27% 199.17% 146.64% 100.00%
EPS 3.10 2.83 1.83 0.79 6.00 5.85 3.00 2.20%
  QoQ % 9.54% 54.64% 131.65% -86.83% 2.56% 95.00% -
  Horiz. % 103.33% 94.33% 61.00% 26.33% 200.00% 195.00% 100.00%
DPS 0.60 0.60 0.60 0.00 1.10 1.10 1.10 -33.17%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.55% 54.55% 54.55% 0.00% 100.00% 100.00% 100.00%
NAPS 0.4003 0.4019 0.3903 0.3870 0.4468 0.5499 0.5275 -16.76%
  QoQ % -0.40% 2.97% 0.85% -13.38% -18.75% 4.25% -
  Horiz. % 75.89% 76.19% 73.99% 73.36% 84.70% 104.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 256,189
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.47 11.44 7.85 4.13 14.45 10.49 7.16 59.64%
  QoQ % 26.49% 45.73% 90.07% -71.42% 37.75% 46.51% -
  Horiz. % 202.09% 159.78% 109.64% 57.68% 201.82% 146.51% 100.00%
EPS 3.08 2.81 1.82 0.78 5.03 3.85 1.98 34.14%
  QoQ % 9.61% 54.40% 133.33% -84.49% 30.65% 94.44% -
  Horiz. % 155.56% 141.92% 91.92% 39.39% 254.04% 194.44% 100.00%
DPS 0.59 0.60 0.60 0.00 0.73 0.72 0.73 -13.20%
  QoQ % -1.67% 0.00% 0.00% 0.00% 1.39% -1.37% -
  Horiz. % 80.82% 82.19% 82.19% 0.00% 100.00% 98.63% 100.00%
NAPS 0.3969 0.3987 0.3878 0.3845 0.2983 0.3621 0.3477 9.20%
  QoQ % -0.45% 2.81% 0.86% 28.90% -17.62% 4.14% -
  Horiz. % 114.15% 114.67% 111.53% 110.58% 85.79% 104.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.5800 0.6000 0.6650 0.6900 0.8200 1.2900 1.2500 -
P/RPS 3.98 5.20 8.42 16.58 3.79 8.09 11.50 -50.61%
  QoQ % -23.46% -38.24% -49.22% 337.47% -53.15% -29.65% -
  Horiz. % 34.61% 45.22% 73.22% 144.17% 32.96% 70.35% 100.00%
P/EPS 18.68 21.19 36.35 87.39 10.89 22.05 41.60 -41.28%
  QoQ % -11.85% -41.71% -58.40% 702.48% -50.61% -47.00% -
  Horiz. % 44.90% 50.94% 87.38% 210.07% 26.18% 53.00% 100.00%
EY 5.35 4.72 2.75 1.14 9.18 4.53 2.40 70.40%
  QoQ % 13.35% 71.64% 141.23% -87.58% 102.65% 88.75% -
  Horiz. % 222.92% 196.67% 114.58% 47.50% 382.50% 188.75% 100.00%
DY 1.03 1.00 0.90 0.00 1.34 0.85 0.88 11.03%
  QoQ % 3.00% 11.11% 0.00% 0.00% 57.65% -3.41% -
  Horiz. % 117.05% 113.64% 102.27% 0.00% 152.27% 96.59% 100.00%
P/NAPS 1.45 1.49 1.70 1.78 1.84 2.35 2.37 -27.87%
  QoQ % -2.68% -12.35% -4.49% -3.26% -21.70% -0.84% -
  Horiz. % 61.18% 62.87% 71.73% 75.11% 77.64% 99.16% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 15/11/18 21/08/18 24/05/18 27/02/18 16/11/17 22/08/17 -
Price 0.5450 0.6000 0.6550 0.7000 0.7500 0.8250 1.2700 -
P/RPS 3.74 5.20 8.29 16.82 3.46 5.18 11.69 -53.13%
  QoQ % -28.08% -37.27% -50.71% 386.13% -33.20% -55.69% -
  Horiz. % 31.99% 44.48% 70.92% 143.88% 29.60% 44.31% 100.00%
P/EPS 17.56 21.19 35.80 88.65 9.96 14.10 42.26 -44.23%
  QoQ % -17.13% -40.81% -59.62% 790.06% -29.36% -66.64% -
  Horiz. % 41.55% 50.14% 84.71% 209.77% 23.57% 33.36% 100.00%
EY 5.70 4.72 2.79 1.13 10.04 7.09 2.37 79.22%
  QoQ % 20.76% 69.18% 146.90% -88.75% 41.61% 199.16% -
  Horiz. % 240.51% 199.16% 117.72% 47.68% 423.63% 299.16% 100.00%
DY 1.10 1.00 0.92 0.00 1.47 1.33 0.87 16.88%
  QoQ % 10.00% 8.70% 0.00% 0.00% 10.53% 52.87% -
  Horiz. % 126.44% 114.94% 105.75% 0.00% 168.97% 152.87% 100.00%
P/NAPS 1.36 1.49 1.68 1.81 1.68 1.50 2.41 -31.64%
  QoQ % -8.72% -11.31% -7.18% 7.74% 12.00% -37.76% -
  Horiz. % 56.43% 61.83% 69.71% 75.10% 69.71% 62.24% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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