Highlights

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

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 29-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -121.97%    YoY -     -144.40%
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 1,035,299 764,069 505,303 256,835 1,054,115 776,272 513,792 59.20%
  QoQ % 35.50% 51.21% 96.74% -75.64% 35.79% 51.09% -
  Horiz. % 201.50% 148.71% 98.35% 49.99% 205.16% 151.09% 100.00%
PBT 13,598 -1,497 -1,219 1,373 23,496 14,538 11,307 13.03%
  QoQ % 1,008.35% -22.81% -188.78% -94.16% 61.62% 28.58% -
  Horiz. % 120.26% -13.24% -10.78% 12.14% 207.80% 128.58% 100.00%
Tax -8,655 -5,202 -3,770 -2,706 -11,436 -6,991 -4,550 53.22%
  QoQ % -66.38% -37.98% -39.32% 76.34% -63.58% -53.65% -
  Horiz. % 190.22% 114.33% 82.86% 59.47% 251.34% 153.65% 100.00%
NP 4,943 -6,699 -4,989 -1,333 12,060 7,547 6,757 -18.74%
  QoQ % 173.79% -34.28% -274.27% -111.05% 59.80% 11.69% -
  Horiz. % 73.15% -99.14% -73.83% -19.73% 178.48% 111.69% 100.00%
NP to SH 3,213 -8,060 -5,731 -2,214 10,079 7,191 5,544 -30.37%
  QoQ % 139.86% -40.64% -158.85% -121.97% 40.16% 29.71% -
  Horiz. % 57.95% -145.38% -103.37% -39.94% 181.80% 129.71% 100.00%
Tax Rate 63.65 % - % - % 197.09 % 48.67 % 48.09 % 40.24 % 35.57%
  QoQ % 0.00% 0.00% 0.00% 304.95% 1.21% 19.51% -
  Horiz. % 158.18% 0.00% 0.00% 489.79% 120.95% 119.51% 100.00%
Total Cost 1,030,356 770,768 510,292 258,168 1,042,055 768,725 507,035 60.09%
  QoQ % 33.68% 51.04% 97.66% -75.23% 35.56% 51.61% -
  Horiz. % 203.21% 152.01% 100.64% 50.92% 205.52% 151.61% 100.00%
Net Worth 283,982 279,551 279,545 282,449 283,316 296,159 301,000 -3.79%
  QoQ % 1.59% 0.00% -1.03% -0.31% -4.34% -1.61% -
  Horiz. % 94.35% 92.87% 92.87% 93.84% 94.12% 98.39% 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 12,192 - - - 31,031 18,629 18,604 -24.45%
  QoQ % 0.00% 0.00% 0.00% 0.00% 66.57% 0.14% -
  Horiz. % 65.54% 0.00% 0.00% 0.00% 166.80% 100.14% 100.00%
Div Payout % 379.48 % - % - % - % 307.88 % 259.07 % 335.57 % 8.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 18.84% -22.80% -
  Horiz. % 113.09% 0.00% 0.00% 0.00% 91.75% 77.20% 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 283,982 279,551 279,545 282,449 283,316 296,159 301,000 -3.79%
  QoQ % 1.59% 0.00% -1.03% -0.31% -4.34% -1.61% -
  Horiz. % 94.35% 92.87% 92.87% 93.84% 94.12% 98.39% 100.00%
NOSH 121,928 124,099 124,099 124,099 124,099 124,196 124,026 -1.13%
  QoQ % -1.75% 0.00% 0.00% 0.00% -0.08% 0.14% -
  Horiz. % 98.31% 100.06% 100.06% 100.06% 100.06% 100.14% 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 0.48 % -0.88 % -0.99 % -0.52 % 1.14 % 0.97 % 1.32 % -48.90%
  QoQ % 154.55% 11.11% -90.38% -145.61% 17.53% -26.52% -
  Horiz. % 36.36% -66.67% -75.00% -39.39% 86.36% 73.48% 100.00%
ROE 1.13 % -2.88 % -2.05 % -0.78 % 3.56 % 2.43 % 1.84 % -27.64%
  QoQ % 139.24% -40.49% -162.82% -121.91% 46.50% 32.07% -
  Horiz. % 61.41% -156.52% -111.41% -42.39% 193.48% 132.07% 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 849.11 626.61 407.18 206.96 849.23 625.03 414.26 61.01%
  QoQ % 35.51% 53.89% 96.74% -75.63% 35.87% 50.88% -
  Horiz. % 204.97% 151.26% 98.29% 49.96% 205.00% 150.88% 100.00%
EPS 2.64 -6.61 -4.69 -1.81 8.12 5.79 4.47 -29.49%
  QoQ % 139.94% -40.94% -159.12% -122.29% 40.24% 29.53% -
  Horiz. % 59.06% -147.87% -104.92% -40.49% 181.66% 129.53% 100.00%
DPS 10.00 0.00 0.00 0.00 25.00 15.00 15.00 -23.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 66.67% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 0.00% 166.67% 100.00% 100.00%
NAPS 2.3291 2.2926 2.2526 2.2760 2.2825 2.3846 2.4269 -2.69%
  QoQ % 1.59% 1.78% -1.03% -0.28% -4.28% -1.74% -
  Horiz. % 95.97% 94.47% 92.82% 93.78% 94.05% 98.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 834.25 626.61 407.18 206.96 849.23 625.53 414.02 59.19%
  QoQ % 33.14% 53.89% 96.74% -75.63% 35.76% 51.09% -
  Horiz. % 201.50% 151.35% 98.35% 49.99% 205.12% 151.09% 100.00%
EPS 2.59 -6.61 -4.69 -1.81 8.12 5.79 4.47 -30.38%
  QoQ % 139.18% -40.94% -159.12% -122.29% 40.24% 29.53% -
  Horiz. % 57.94% -147.87% -104.92% -40.49% 181.66% 129.53% 100.00%
DPS 9.83 0.00 0.00 0.00 25.00 15.01 14.99 -24.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 66.56% 0.13% -
  Horiz. % 65.58% 0.00% 0.00% 0.00% 166.78% 100.13% 100.00%
NAPS 2.2884 2.2926 2.2526 2.2760 2.2825 2.3865 2.4255 -3.79%
  QoQ % -0.18% 1.78% -1.03% -0.28% -4.36% -1.61% -
  Horiz. % 94.35% 94.52% 92.87% 93.84% 94.10% 98.39% 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 1.4600 1.6000 1.5600 1.7200 1.8200 1.5100 1.5000 -
P/RPS 0.17 0.26 0.38 0.83 0.21 0.24 0.36 -39.22%
  QoQ % -34.62% -31.58% -54.22% 295.24% -12.50% -33.33% -
  Horiz. % 47.22% 72.22% 105.56% 230.56% 58.33% 66.67% 100.00%
P/EPS 55.40 -24.21 -33.78 -96.41 22.41 26.08 33.56 39.47%
  QoQ % 328.83% 28.33% 64.96% -530.21% -14.07% -22.29% -
  Horiz. % 165.08% -72.14% -100.66% -287.28% 66.78% 77.71% 100.00%
EY 1.80 -4.13 -2.96 -1.04 4.46 3.83 2.98 -28.43%
  QoQ % 143.58% -39.53% -184.62% -123.32% 16.45% 28.52% -
  Horiz. % 60.40% -138.59% -99.33% -34.90% 149.66% 128.52% 100.00%
DY 6.85 0.00 0.00 0.00 13.74 9.93 10.00 -22.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 38.37% -0.70% -
  Horiz. % 68.50% 0.00% 0.00% 0.00% 137.40% 99.30% 100.00%
P/NAPS 0.63 0.70 0.69 0.76 0.80 0.63 0.62 1.07%
  QoQ % -10.00% 1.45% -9.21% -5.00% 26.98% 1.61% -
  Horiz. % 101.61% 112.90% 111.29% 122.58% 129.03% 101.61% 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 27/10/16 27/07/16 29/04/16 29/02/16 30/10/15 30/07/15 -
Price 1.4900 1.6100 1.6000 1.6800 1.7200 1.5000 1.6500 -
P/RPS 0.18 0.26 0.39 0.81 0.20 0.24 0.40 -41.13%
  QoQ % -30.77% -33.33% -51.85% 305.00% -16.67% -40.00% -
  Horiz. % 45.00% 65.00% 97.50% 202.50% 50.00% 60.00% 100.00%
P/EPS 56.54 -24.36 -34.65 -94.17 21.18 25.91 36.91 32.71%
  QoQ % 332.10% 29.70% 63.20% -544.62% -18.26% -29.80% -
  Horiz. % 153.18% -66.00% -93.88% -255.13% 57.38% 70.20% 100.00%
EY 1.77 -4.11 -2.89 -1.06 4.72 3.86 2.71 -24.62%
  QoQ % 143.07% -42.21% -172.64% -122.46% 22.28% 42.44% -
  Horiz. % 65.31% -151.66% -106.64% -39.11% 174.17% 142.44% 100.00%
DY 6.71 0.00 0.00 0.00 14.53 10.00 9.09 -18.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 45.30% 10.01% -
  Horiz. % 73.82% 0.00% 0.00% 0.00% 159.85% 110.01% 100.00%
P/NAPS 0.64 0.70 0.71 0.74 0.75 0.63 0.68 -3.94%
  QoQ % -8.57% -1.41% -4.05% -1.33% 19.05% -7.35% -
  Horiz. % 94.12% 102.94% 104.41% 108.82% 110.29% 92.65% 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
 
 

458  308  621  1077 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.125+0.01 
 BINTAI 0.825+0.03 
 VIVOCOM 1.18+0.17 
 ASB 0.17+0.005 
 BIOHLDG 0.31-0.005 
 KANGER 0.1850.00 
 TNLOGIS 0.87+0.105 
 SOLUTN 1.28+0.01 
 TDM 0.29+0.025 

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