Highlights

[TEXCHEM] QoQ Cumulative Quarter Result on 2012-09-30 [#3]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 31-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -73.15%    YoY -     103.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 483,764 234,390 1,010,723 769,970 517,443 262,121 937,256 -35.68%
  QoQ % 106.39% -76.81% 31.27% 48.80% 97.41% -72.03% -
  Horiz. % 51.61% 25.01% 107.84% 82.15% 55.21% 27.97% 100.00%
PBT 9,191 -335 -21,025 5,346 3,757 1,758 5,926 34.02%
  QoQ % 2,843.58% 98.41% -493.28% 42.29% 113.71% -70.33% -
  Horiz. % 155.10% -5.65% -354.79% 90.21% 63.40% 29.67% 100.00%
Tax -2,874 -944 69,766 -4,958 -3,741 -3,676 -11,131 -59.49%
  QoQ % -204.45% -101.35% 1,507.14% -32.53% -1.77% 66.98% -
  Horiz. % 25.82% 8.48% -626.77% 44.54% 33.61% 33.02% 100.00%
NP 6,317 -1,279 48,741 388 16 -1,918 -5,205 -
  QoQ % 593.90% -102.62% 12,462.11% 2,325.00% 100.83% 63.15% -
  Horiz. % -121.36% 24.57% -936.43% -7.45% -0.31% 36.85% 100.00%
NP to SH 9,330 168 49,368 178 663 -1,182 -5,144 -
  QoQ % 5,453.57% -99.66% 27,634.83% -73.15% 156.09% 77.02% -
  Horiz. % -181.38% -3.27% -959.72% -3.46% -12.89% 22.98% 100.00%
Tax Rate 31.27 % - % - % 92.74 % 99.57 % 209.10 % 187.83 % -69.77%
  QoQ % 0.00% 0.00% 0.00% -6.86% -52.38% 11.32% -
  Horiz. % 16.65% 0.00% 0.00% 49.37% 53.01% 111.32% 100.00%
Total Cost 477,447 235,669 961,982 769,582 517,427 264,039 942,461 -36.48%
  QoQ % 102.59% -75.50% 25.00% 48.73% 95.97% -71.98% -
  Horiz. % 50.66% 25.01% 102.07% 81.66% 54.90% 28.02% 100.00%
Net Worth 196,808 187,302 185,637 141,311 144,140 139,263 142,874 23.83%
  QoQ % 5.08% 0.90% 31.37% -1.96% 3.50% -2.53% -
  Horiz. % 137.75% 131.10% 129.93% 98.91% 100.89% 97.47% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 12,408 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 196,808 187,302 185,637 141,311 144,140 139,263 142,874 23.83%
  QoQ % 5.08% 0.90% 31.37% -1.96% 3.50% -2.53% -
  Horiz. % 137.75% 131.10% 129.93% 98.91% 100.89% 97.47% 100.00%
NOSH 124,099 124,099 124,088 124,099 124,099 124,099 124,076 0.01%
  QoQ % 0.00% 0.01% -0.01% 0.00% 0.00% 0.02% -
  Horiz. % 100.02% 100.02% 100.01% 100.02% 100.02% 100.02% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.31 % -0.55 % 4.82 % 0.05 % 0.00 % -0.73 % -0.56 % -
  QoQ % 338.18% -111.41% 9,540.00% 0.00% 0.00% -30.36% -
  Horiz. % -233.93% 98.21% -860.71% -8.93% -0.00% 130.36% 100.00%
ROE 4.74 % 0.09 % 26.59 % 0.13 % 0.46 % -0.85 % -3.60 % -
  QoQ % 5,166.67% -99.66% 20,353.85% -71.74% 154.12% 76.39% -
  Horiz. % -131.67% -2.50% -738.61% -3.61% -12.78% 23.61% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 389.82 188.87 814.51 620.45 416.96 211.22 755.38 -35.69%
  QoQ % 106.40% -76.81% 31.28% 48.80% 97.41% -72.04% -
  Horiz. % 51.61% 25.00% 107.83% 82.14% 55.20% 27.96% 100.00%
EPS 7.52 0.14 39.78 0.14 0.53 -0.95 -4.15 -
  QoQ % 5,271.43% -99.65% 28,314.29% -73.58% 155.79% 77.11% -
  Horiz. % -181.20% -3.37% -958.55% -3.37% -12.77% 22.89% 100.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.5859 1.5093 1.4960 1.1387 1.1615 1.1222 1.1515 23.81%
  QoQ % 5.08% 0.89% 31.38% -1.96% 3.50% -2.54% -
  Horiz. % 137.72% 131.07% 129.92% 98.89% 100.87% 97.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 389.82 188.87 814.45 620.45 416.96 211.22 755.25 -35.68%
  QoQ % 106.40% -76.81% 31.27% 48.80% 97.41% -72.03% -
  Horiz. % 51.61% 25.01% 107.84% 82.15% 55.21% 27.97% 100.00%
EPS 7.52 0.14 39.78 0.14 0.53 -0.95 -4.15 -
  QoQ % 5,271.43% -99.65% 28,314.29% -73.58% 155.79% 77.11% -
  Horiz. % -181.20% -3.37% -958.55% -3.37% -12.77% 22.89% 100.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.5859 1.5093 1.4959 1.1387 1.1615 1.1222 1.1513 23.83%
  QoQ % 5.08% 0.90% 31.37% -1.96% 3.50% -2.53% -
  Horiz. % 137.75% 131.10% 129.93% 98.91% 100.89% 97.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.7200 0.6000 0.5100 0.5700 0.5700 0.5800 0.6000 -
P/RPS 0.18 0.32 0.06 0.09 0.14 0.27 0.08 71.79%
  QoQ % -43.75% 433.33% -33.33% -35.71% -48.15% 237.50% -
  Horiz. % 225.00% 400.00% 75.00% 112.50% 175.00% 337.50% 100.00%
P/EPS 9.58 443.21 1.28 397.40 106.69 -60.89 -14.47 -
  QoQ % -97.84% 34,525.78% -99.68% 272.48% 275.22% -320.80% -
  Horiz. % -66.21% -3,062.96% -8.85% -2,746.37% -737.32% 420.80% 100.00%
EY 10.44 0.23 78.01 0.25 0.94 -1.64 -6.91 -
  QoQ % 4,439.13% -99.71% 31,104.00% -73.40% 157.32% 76.27% -
  Horiz. % -151.09% -3.33% -1,128.94% -3.62% -13.60% 23.73% 100.00%
DY 0.00 0.00 19.61 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.45 0.40 0.34 0.50 0.49 0.52 0.52 -9.20%
  QoQ % 12.50% 17.65% -32.00% 2.04% -5.77% 0.00% -
  Horiz. % 86.54% 76.92% 65.38% 96.15% 94.23% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 31/07/13 03/05/13 27/02/13 31/10/12 31/07/12 26/04/12 28/02/12 -
Price 0.7600 0.6050 0.5250 0.6100 0.6100 0.6000 0.5900 -
P/RPS 0.19 0.32 0.06 0.10 0.15 0.28 0.08 78.10%
  QoQ % -40.62% 433.33% -40.00% -33.33% -46.43% 250.00% -
  Horiz. % 237.50% 400.00% 75.00% 125.00% 187.50% 350.00% 100.00%
P/EPS 10.11 446.90 1.32 425.28 114.18 -62.99 -14.23 -
  QoQ % -97.74% 33,756.06% -99.69% 272.46% 281.27% -342.66% -
  Horiz. % -71.05% -3,140.55% -9.28% -2,988.62% -802.39% 442.66% 100.00%
EY 9.89 0.22 75.78 0.24 0.88 -1.59 -7.03 -
  QoQ % 4,395.45% -99.71% 31,475.00% -72.73% 155.35% 77.38% -
  Horiz. % -140.68% -3.13% -1,077.95% -3.41% -12.52% 22.62% 100.00%
DY 0.00 0.00 19.05 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.48 0.40 0.35 0.54 0.53 0.53 0.51 -3.96%
  QoQ % 20.00% 14.29% -35.19% 1.89% 0.00% 3.92% -
  Horiz. % 94.12% 78.43% 68.63% 105.88% 103.92% 103.92% 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.
 


 

338  277  532  1128 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers