Highlights

[TEXCHEM] QoQ Quarter Result on 2012-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 31-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     256.09%    YoY -     2.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 234,390 240,753 252,527 255,322 262,121 236,014 251,394 -4.56%
  QoQ % -2.64% -4.66% -1.09% -2.59% 11.06% -6.12% -
  Horiz. % 93.24% 95.77% 100.45% 101.56% 104.27% 93.88% 100.00%
PBT -335 -26,371 1,589 1,999 1,758 3,616 -79 161.76%
  QoQ % 98.73% -1,759.60% -20.51% 13.71% -51.38% 4,677.22% -
  Horiz. % 424.05% 33,381.01% -2,011.39% -2,530.38% -2,225.32% -4,577.22% 100.00%
Tax -944 74,724 -1,217 -65 -3,676 -3,542 -3,552 -58.63%
  QoQ % -101.26% 6,240.02% -1,772.31% 98.23% -3.78% 0.28% -
  Horiz. % 26.58% -2,103.72% 34.26% 1.83% 103.49% 99.72% 100.00%
NP -1,279 48,353 372 1,934 -1,918 74 -3,631 -50.09%
  QoQ % -102.65% 12,898.12% -80.77% 200.83% -2,691.89% 102.04% -
  Horiz. % 35.22% -1,331.67% -10.25% -53.26% 52.82% -2.04% 100.00%
NP to SH 168 49,190 -485 1,845 -1,182 -232 -2,897 -
  QoQ % -99.66% 10,242.27% -126.29% 256.09% -409.48% 91.99% -
  Horiz. % -5.80% -1,697.96% 16.74% -63.69% 40.80% 8.01% 100.00%
Tax Rate - % - % 76.59 % 3.25 % 209.10 % 97.95 % - % -
  QoQ % 0.00% 0.00% 2,256.62% -98.45% 113.48% 0.00% -
  Horiz. % 0.00% 0.00% 78.19% 3.32% 213.48% 100.00% -
Total Cost 235,669 192,400 252,155 253,388 264,039 235,940 255,025 -5.12%
  QoQ % 22.49% -23.70% -0.49% -4.03% 11.91% -7.48% -
  Horiz. % 92.41% 75.44% 98.87% 99.36% 103.53% 92.52% 100.00%
Net Worth 187,302 185,668 141,311 144,140 139,263 146,058 144,812 18.69%
  QoQ % 0.88% 31.39% -1.96% 3.50% -4.65% 0.86% -
  Horiz. % 129.34% 128.21% 97.58% 99.54% 96.17% 100.86% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 12,410 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 25.23 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 187,302 185,668 141,311 144,140 139,263 146,058 144,812 18.69%
  QoQ % 0.88% 31.39% -1.96% 3.50% -4.65% 0.86% -
  Horiz. % 129.34% 128.21% 97.58% 99.54% 96.17% 100.86% 100.00%
NOSH 124,099 124,109 124,099 124,099 124,099 126,842 124,334 -0.13%
  QoQ % -0.01% 0.01% 0.00% 0.00% -2.16% 2.02% -
  Horiz. % 99.81% 99.82% 99.81% 99.81% 99.81% 102.02% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -0.55 % 20.08 % 0.15 % 0.76 % -0.73 % 0.03 % -1.44 % -47.33%
  QoQ % -102.74% 13,286.67% -80.26% 204.11% -2,533.33% 102.08% -
  Horiz. % 38.19% -1,394.44% -10.42% -52.78% 50.69% -2.08% 100.00%
ROE 0.09 % 26.49 % -0.34 % 1.28 % -0.85 % -0.16 % -2.00 % -
  QoQ % -99.66% 7,891.18% -126.56% 250.59% -431.25% 92.00% -
  Horiz. % -4.50% -1,324.50% 17.00% -64.00% 42.50% 8.00% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 188.87 193.98 203.49 205.74 211.22 186.07 202.19 -4.44%
  QoQ % -2.63% -4.67% -1.09% -2.59% 13.52% -7.97% -
  Horiz. % 93.41% 95.94% 100.64% 101.76% 104.47% 92.03% 100.00%
EPS 0.14 39.63 -0.39 1.48 -0.95 -0.19 -2.34 -
  QoQ % -99.65% 10,261.54% -126.35% 255.79% -400.00% 91.88% -
  Horiz. % -5.98% -1,693.59% 16.67% -63.25% 40.60% 8.12% 100.00%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.5093 1.4960 1.1387 1.1615 1.1222 1.1515 1.1647 18.84%
  QoQ % 0.89% 31.38% -1.96% 3.50% -2.54% -1.13% -
  Horiz. % 129.59% 128.45% 97.77% 99.73% 96.35% 98.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 188.87 194.00 203.49 205.74 211.22 190.18 202.58 -4.56%
  QoQ % -2.64% -4.66% -1.09% -2.59% 11.06% -6.12% -
  Horiz. % 93.23% 95.76% 100.45% 101.56% 104.26% 93.88% 100.00%
EPS 0.14 39.64 -0.39 1.48 -0.95 -0.19 -2.33 -
  QoQ % -99.65% 10,264.10% -126.35% 255.79% -400.00% 91.85% -
  Horiz. % -6.01% -1,701.29% 16.74% -63.52% 40.77% 8.15% 100.00%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.5093 1.4961 1.1387 1.1615 1.1222 1.1770 1.1669 18.69%
  QoQ % 0.88% 31.39% -1.96% 3.50% -4.66% 0.87% -
  Horiz. % 129.34% 128.21% 97.58% 99.54% 96.17% 100.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.6000 0.5100 0.5700 0.5700 0.5800 0.6000 0.6300 -
P/RPS 0.32 0.26 0.28 0.28 0.27 0.32 0.31 2.14%
  QoQ % 23.08% -7.14% 0.00% 3.70% -15.62% 3.23% -
  Horiz. % 103.23% 83.87% 90.32% 90.32% 87.10% 103.23% 100.00%
P/EPS 443.21 1.29 -145.85 38.34 -60.89 -328.04 -27.04 -
  QoQ % 34,257.36% 100.88% -480.41% 162.97% 81.44% -1,113.17% -
  Horiz. % -1,639.09% -4.77% 539.39% -141.79% 225.18% 1,213.17% 100.00%
EY 0.23 77.71 -0.69 2.61 -1.64 -0.30 -3.70 -
  QoQ % -99.70% 11,362.32% -126.44% 259.15% -446.67% 91.89% -
  Horiz. % -6.22% -2,100.27% 18.65% -70.54% 44.32% 8.11% 100.00%
DY 0.00 19.61 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.40 0.34 0.50 0.49 0.52 0.52 0.54 -18.12%
  QoQ % 17.65% -32.00% 2.04% -5.77% 0.00% -3.70% -
  Horiz. % 74.07% 62.96% 92.59% 90.74% 96.30% 96.30% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 03/05/13 27/02/13 31/10/12 31/07/12 26/04/12 28/02/12 25/10/11 -
Price 0.6050 0.5250 0.6100 0.6100 0.6000 0.5900 0.6200 -
P/RPS 0.32 0.27 0.30 0.30 0.28 0.32 0.31 2.14%
  QoQ % 18.52% -10.00% 0.00% 7.14% -12.50% 3.23% -
  Horiz. % 103.23% 87.10% 96.77% 96.77% 90.32% 103.23% 100.00%
P/EPS 446.90 1.32 -156.08 41.03 -62.99 -322.57 -26.61 -
  QoQ % 33,756.06% 100.85% -480.40% 165.14% 80.47% -1,112.21% -
  Horiz. % -1,679.44% -4.96% 586.55% -154.19% 236.72% 1,212.21% 100.00%
EY 0.22 75.49 -0.64 2.44 -1.59 -0.31 -3.76 -
  QoQ % -99.71% 11,895.31% -126.23% 253.46% -412.90% 91.76% -
  Horiz. % -5.85% -2,007.71% 17.02% -64.89% 42.29% 8.24% 100.00%
DY 0.00 19.05 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.40 0.35 0.54 0.53 0.53 0.51 0.53 -17.09%
  QoQ % 14.29% -35.19% 1.89% 0.00% 3.92% -3.77% -
  Horiz. % 75.47% 66.04% 101.89% 100.00% 100.00% 96.23% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers