Highlights

[TEXCHEM] QoQ Cumulative Quarter Result on 2013-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 03-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -99.66%    YoY -     114.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 953,615 716,587 483,764 234,390 1,010,723 769,970 517,443 50.15%
  QoQ % 33.08% 48.13% 106.39% -76.81% 31.27% 48.80% -
  Horiz. % 184.29% 138.49% 93.49% 45.30% 195.33% 148.80% 100.00%
PBT 12,003 10,465 9,191 -335 -21,025 5,346 3,757 116.46%
  QoQ % 14.70% 13.86% 2,843.58% 98.41% -493.28% 42.29% -
  Horiz. % 319.48% 278.55% 244.64% -8.92% -559.62% 142.29% 100.00%
Tax -9,265 -5,873 -2,874 -944 69,766 -4,958 -3,741 82.75%
  QoQ % -57.76% -104.35% -204.45% -101.35% 1,507.14% -32.53% -
  Horiz. % 247.66% 156.99% 76.82% 25.23% -1,864.90% 132.53% 100.00%
NP 2,738 4,592 6,317 -1,279 48,741 388 16 2,953.57%
  QoQ % -40.37% -27.31% 593.90% -102.62% 12,462.11% 2,325.00% -
  Horiz. % 17,112.50% 28,700.00% 39,481.25% -7,993.75% 304,631.25% 2,425.00% 100.00%
NP to SH 8,499 8,825 9,330 168 49,368 178 663 445.19%
  QoQ % -3.69% -5.41% 5,453.57% -99.66% 27,634.83% -73.15% -
  Horiz. % 1,281.90% 1,331.07% 1,407.24% 25.34% 7,446.15% 26.85% 100.00%
Tax Rate 77.19 % 56.12 % 31.27 % - % - % 92.74 % 99.57 % -15.57%
  QoQ % 37.54% 79.47% 0.00% 0.00% 0.00% -6.86% -
  Horiz. % 77.52% 56.36% 31.41% 0.00% 0.00% 93.14% 100.00%
Total Cost 950,877 711,995 477,447 235,669 961,982 769,582 517,427 49.87%
  QoQ % 33.55% 49.13% 102.59% -75.50% 25.00% 48.73% -
  Horiz. % 183.77% 137.60% 92.27% 45.55% 185.92% 148.73% 100.00%
Net Worth 179,027 180,377 196,808 187,302 185,637 141,311 144,140 15.50%
  QoQ % -0.75% -8.35% 5.08% 0.90% 31.37% -1.96% -
  Horiz. % 124.20% 125.14% 136.54% 129.94% 128.79% 98.04% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 12,408 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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% 0.00% 100.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 179,027 180,377 196,808 187,302 185,637 141,311 144,140 15.50%
  QoQ % -0.75% -8.35% 5.08% 0.90% 31.37% -1.96% -
  Horiz. % 124.20% 125.14% 136.54% 129.94% 128.79% 98.04% 100.00%
NOSH 124,126 124,099 124,099 124,099 124,088 124,099 124,099 0.01%
  QoQ % 0.02% 0.00% 0.00% 0.01% -0.01% 0.00% -
  Horiz. % 100.02% 100.00% 100.00% 100.00% 99.99% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.29 % 0.64 % 1.31 % -0.55 % 4.82 % 0.05 % 0.00 % -
  QoQ % -54.69% -51.15% 338.18% -111.41% 9,540.00% 0.00% -
  Horiz. % 580.00% 1,280.00% 2,620.00% -1,100.00% 9,640.00% 100.00% -
ROE 4.75 % 4.89 % 4.74 % 0.09 % 26.59 % 0.13 % 0.46 % 372.18%
  QoQ % -2.86% 3.16% 5,166.67% -99.66% 20,353.85% -71.74% -
  Horiz. % 1,032.61% 1,063.04% 1,030.43% 19.57% 5,780.43% 28.26% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 768.26 577.43 389.82 188.87 814.51 620.45 416.96 50.13%
  QoQ % 33.05% 48.13% 106.40% -76.81% 31.28% 48.80% -
  Horiz. % 184.25% 138.49% 93.49% 45.30% 195.34% 148.80% 100.00%
EPS 6.85 7.11 7.52 0.14 39.78 0.14 0.53 448.17%
  QoQ % -3.66% -5.45% 5,271.43% -99.65% 28,314.29% -73.58% -
  Horiz. % 1,292.45% 1,341.51% 1,418.87% 26.42% 7,505.66% 26.42% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4423 1.4535 1.5859 1.5093 1.4960 1.1387 1.1615 15.48%
  QoQ % -0.77% -8.35% 5.08% 0.89% 31.38% -1.96% -
  Horiz. % 124.18% 125.14% 136.54% 129.94% 128.80% 98.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 768.43 577.43 389.82 188.87 814.45 620.45 416.96 50.15%
  QoQ % 33.08% 48.13% 106.40% -76.81% 31.27% 48.80% -
  Horiz. % 184.29% 138.49% 93.49% 45.30% 195.33% 148.80% 100.00%
EPS 6.85 7.11 7.52 0.14 39.78 0.14 0.53 448.17%
  QoQ % -3.66% -5.45% 5,271.43% -99.65% 28,314.29% -73.58% -
  Horiz. % 1,292.45% 1,341.51% 1,418.87% 26.42% 7,505.66% 26.42% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4426 1.4535 1.5859 1.5093 1.4959 1.1387 1.1615 15.50%
  QoQ % -0.75% -8.35% 5.08% 0.90% 31.37% -1.96% -
  Horiz. % 124.20% 125.14% 136.54% 129.94% 128.79% 98.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.8400 0.8550 0.7200 0.6000 0.5100 0.5700 0.5700 -
P/RPS 0.11 0.15 0.18 0.32 0.06 0.09 0.14 -14.81%
  QoQ % -26.67% -16.67% -43.75% 433.33% -33.33% -35.71% -
  Horiz. % 78.57% 107.14% 128.57% 228.57% 42.86% 64.29% 100.00%
P/EPS 12.27 12.02 9.58 443.21 1.28 397.40 106.69 -76.26%
  QoQ % 2.08% 25.47% -97.84% 34,525.78% -99.68% 272.48% -
  Horiz. % 11.50% 11.27% 8.98% 415.42% 1.20% 372.48% 100.00%
EY 8.15 8.32 10.44 0.23 78.01 0.25 0.94 320.38%
  QoQ % -2.04% -20.31% 4,439.13% -99.71% 31,104.00% -73.40% -
  Horiz. % 867.02% 885.11% 1,110.64% 24.47% 8,298.94% 26.60% 100.00%
DY 0.00 0.00 0.00 0.00 19.61 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.58 0.59 0.45 0.40 0.34 0.50 0.49 11.86%
  QoQ % -1.69% 31.11% 12.50% 17.65% -32.00% 2.04% -
  Horiz. % 118.37% 120.41% 91.84% 81.63% 69.39% 102.04% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 30/10/13 31/07/13 03/05/13 27/02/13 31/10/12 31/07/12 -
Price 0.8450 0.9150 0.7600 0.6050 0.5250 0.6100 0.6100 -
P/RPS 0.11 0.16 0.19 0.32 0.06 0.10 0.15 -18.63%
  QoQ % -31.25% -15.79% -40.62% 433.33% -40.00% -33.33% -
  Horiz. % 73.33% 106.67% 126.67% 213.33% 40.00% 66.67% 100.00%
P/EPS 12.34 12.87 10.11 446.90 1.32 425.28 114.18 -77.22%
  QoQ % -4.12% 27.30% -97.74% 33,756.06% -99.69% 272.46% -
  Horiz. % 10.81% 11.27% 8.85% 391.40% 1.16% 372.46% 100.00%
EY 8.10 7.77 9.89 0.22 75.78 0.24 0.88 337.43%
  QoQ % 4.25% -21.44% 4,395.45% -99.71% 31,475.00% -72.73% -
  Horiz. % 920.45% 882.95% 1,123.86% 25.00% 8,611.36% 27.27% 100.00%
DY 0.00 0.00 0.00 0.00 19.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.59 0.63 0.48 0.40 0.35 0.54 0.53 7.39%
  QoQ % -6.35% 31.25% 20.00% 14.29% -35.19% 1.89% -
  Horiz. % 111.32% 118.87% 90.57% 75.47% 66.04% 101.89% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+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!

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. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
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