Highlights

[TEXCHEM] QoQ Quarter Result on 2011-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 27-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     147.24%    YoY -     236.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 262,121 236,014 251,394 225,874 223,974 273,808 266,033 -0.98%
  QoQ % 11.06% -6.12% 11.30% 0.85% -18.20% 2.92% -
  Horiz. % 98.53% 88.72% 94.50% 84.90% 84.19% 102.92% 100.00%
PBT 1,758 3,616 -79 3,218 -829 3,105 -1,586 -
  QoQ % -51.38% 4,677.22% -102.45% 488.18% -126.70% 295.78% -
  Horiz. % -110.84% -227.99% 4.98% -202.90% 52.27% -195.78% 100.00%
Tax -3,676 -3,542 -3,552 -381 -3,656 -2,584 114 -
  QoQ % -3.78% 0.28% -832.28% 89.58% -41.49% -2,366.67% -
  Horiz. % -3,224.56% -3,107.02% -3,115.79% -334.21% -3,207.02% -2,266.67% 100.00%
NP -1,918 74 -3,631 2,837 -4,485 521 -1,472 19.28%
  QoQ % -2,691.89% 102.04% -227.99% 163.26% -960.84% 135.39% -
  Horiz. % 130.30% -5.03% 246.67% -192.73% 304.69% -35.39% 100.00%
NP to SH -1,182 -232 -2,897 1,804 -3,819 1,541 -1,045 8.55%
  QoQ % -409.48% 91.99% -260.59% 147.24% -347.83% 247.46% -
  Horiz. % 113.11% 22.20% 277.22% -172.63% 365.45% -147.46% 100.00%
Tax Rate 209.10 % 97.95 % - % 11.84 % - % 83.22 % - % -
  QoQ % 113.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 251.26% 117.70% 0.00% 14.23% 0.00% 100.00% -
Total Cost 264,039 235,940 255,025 223,037 228,459 273,287 267,505 -0.86%
  QoQ % 11.91% -7.48% 14.34% -2.37% -16.40% 2.16% -
  Horiz. % 98.70% 88.20% 95.33% 83.38% 85.40% 102.16% 100.00%
Net Worth 139,263 146,058 144,812 123,904 140,025 146,924 145,964 -3.08%
  QoQ % -4.65% 0.86% 16.87% -11.51% -4.70% 0.66% -
  Horiz. % 95.41% 100.06% 99.21% 84.89% 95.93% 100.66% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 2,491 2,488 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.15% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.15% 100.00%
Div Payout % - % - % - % - % - % 161.71 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 139,263 146,058 144,812 123,904 140,025 146,924 145,964 -3.08%
  QoQ % -4.65% 0.86% 16.87% -11.51% -4.70% 0.66% -
  Horiz. % 95.41% 100.06% 99.21% 84.89% 95.93% 100.66% 100.00%
NOSH 124,099 126,842 124,334 123,904 123,993 124,596 124,404 -0.16%
  QoQ % -2.16% 2.02% 0.35% -0.07% -0.48% 0.15% -
  Horiz. % 99.75% 101.96% 99.94% 99.60% 99.67% 100.15% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -0.73 % 0.03 % -1.44 % 1.26 % -2.00 % 0.19 % -0.55 % 20.75%
  QoQ % -2,533.33% 102.08% -214.29% 163.00% -1,152.63% 134.55% -
  Horiz. % 132.73% -5.45% 261.82% -229.09% 363.64% -34.55% 100.00%
ROE -0.85 % -0.16 % -2.00 % 1.46 % -2.73 % 1.05 % -0.72 % 11.69%
  QoQ % -431.25% 92.00% -236.99% 153.48% -360.00% 245.83% -
  Horiz. % 118.06% 22.22% 277.78% -202.78% 379.17% -145.83% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 211.22 186.07 202.19 182.30 180.63 219.76 213.84 -0.82%
  QoQ % 13.52% -7.97% 10.91% 0.92% -17.81% 2.77% -
  Horiz. % 98.77% 87.01% 94.55% 85.25% 84.47% 102.77% 100.00%
EPS -0.95 -0.19 -2.34 1.46 -3.08 1.24 -0.84 8.54%
  QoQ % -400.00% 91.88% -260.27% 147.40% -348.39% 247.62% -
  Horiz. % 113.10% 22.62% 278.57% -173.81% 366.67% -147.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.1222 1.1515 1.1647 1.0000 1.1293 1.1792 1.1733 -2.92%
  QoQ % -2.54% -1.13% 16.47% -11.45% -4.23% 0.50% -
  Horiz. % 95.64% 98.14% 99.27% 85.23% 96.25% 100.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 211.22 190.18 202.58 182.01 180.48 220.64 214.37 -0.98%
  QoQ % 11.06% -6.12% 11.30% 0.85% -18.20% 2.92% -
  Horiz. % 98.53% 88.72% 94.50% 84.90% 84.19% 102.92% 100.00%
EPS -0.95 -0.19 -2.33 1.45 -3.08 1.24 -0.84 8.54%
  QoQ % -400.00% 91.85% -260.69% 147.08% -348.39% 247.62% -
  Horiz. % 113.10% 22.62% 277.38% -172.62% 366.67% -147.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.01 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.50% 100.00%
NAPS 1.1222 1.1770 1.1669 0.9984 1.1283 1.1839 1.1762 -3.08%
  QoQ % -4.66% 0.87% 16.88% -11.51% -4.70% 0.65% -
  Horiz. % 95.41% 100.07% 99.21% 84.88% 95.93% 100.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.5800 0.6000 0.6300 0.6500 0.8700 0.8400 0.8500 -
P/RPS 0.27 0.32 0.31 0.36 0.48 0.38 0.40 -23.03%
  QoQ % -15.62% 3.23% -13.89% -25.00% 26.32% -5.00% -
  Horiz. % 67.50% 80.00% 77.50% 90.00% 120.00% 95.00% 100.00%
P/EPS -60.89 -328.04 -27.04 44.64 -28.25 67.92 -101.19 -28.70%
  QoQ % 81.44% -1,113.17% -160.57% 258.02% -141.59% 167.12% -
  Horiz. % 60.17% 324.18% 26.72% -44.12% 27.92% -67.12% 100.00%
EY -1.64 -0.30 -3.70 2.24 -3.54 1.47 -0.99 39.96%
  QoQ % -446.67% 91.89% -265.18% 163.28% -340.82% 248.48% -
  Horiz. % 165.66% 30.30% 373.74% -226.26% 357.58% -148.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.38 2.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.28% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.28% 100.00%
P/NAPS 0.52 0.52 0.54 0.65 0.77 0.71 0.72 -19.49%
  QoQ % 0.00% -3.70% -16.92% -15.58% 8.45% -1.39% -
  Horiz. % 72.22% 72.22% 75.00% 90.28% 106.94% 98.61% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 26/04/12 28/02/12 25/10/11 27/07/11 29/04/11 24/02/11 28/10/10 -
Price 0.6000 0.5900 0.6200 0.6400 0.7700 0.7800 0.8000 -
P/RPS 0.28 0.32 0.31 0.35 0.43 0.35 0.37 -16.94%
  QoQ % -12.50% 3.23% -11.43% -18.60% 22.86% -5.41% -
  Horiz. % 75.68% 86.49% 83.78% 94.59% 116.22% 94.59% 100.00%
P/EPS -62.99 -322.57 -26.61 43.96 -25.00 63.07 -95.24 -24.07%
  QoQ % 80.47% -1,112.21% -160.53% 275.84% -139.64% 166.22% -
  Horiz. % 66.14% 338.69% 27.94% -46.16% 26.25% -66.22% 100.00%
EY -1.59 -0.31 -3.76 2.27 -4.00 1.59 -1.05 31.83%
  QoQ % -412.90% 91.76% -265.64% 156.75% -351.57% 251.43% -
  Horiz. % 151.43% 29.52% 358.10% -216.19% 380.95% -151.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.56 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.40% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 102.40% 100.00%
P/NAPS 0.53 0.51 0.53 0.64 0.68 0.66 0.68 -15.29%
  QoQ % 3.92% -3.77% -17.19% -5.88% 3.03% -2.94% -
  Horiz. % 77.94% 75.00% 77.94% 94.12% 100.00% 97.06% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers