Highlights

[TEXCHEM] QoQ Quarter Result on 2013-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 31-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     5,353.57%    YoY -     396.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 241,234 237,028 232,823 249,374 234,390 240,753 252,527 -3.01%
  QoQ % 1.77% 1.81% -6.64% 6.39% -2.64% -4.66% -
  Horiz. % 95.53% 93.86% 92.20% 98.75% 92.82% 95.34% 100.00%
PBT 2,366 1,538 1,274 9,526 -335 -26,371 1,589 30.43%
  QoQ % 53.84% 20.72% -86.63% 2,943.58% 98.73% -1,759.60% -
  Horiz. % 148.90% 96.79% 80.18% 599.50% -21.08% -1,659.60% 100.00%
Tax -2,446 -3,392 -2,999 -1,930 -944 74,724 -1,217 59.33%
  QoQ % 27.89% -13.10% -55.39% -104.45% -101.26% 6,240.02% -
  Horiz. % 200.99% 278.72% 246.43% 158.59% 77.57% -6,140.02% 100.00%
NP -80 -1,854 -1,725 7,596 -1,279 48,353 372 -
  QoQ % 95.69% -7.48% -122.71% 693.90% -102.65% 12,898.12% -
  Horiz. % -21.51% -498.39% -463.71% 2,041.94% -343.82% 12,998.12% 100.00%
NP to SH 927 -326 -505 9,162 168 49,190 -485 -
  QoQ % 384.36% 35.45% -105.51% 5,353.57% -99.66% 10,242.27% -
  Horiz. % -191.13% 67.22% 104.12% -1,889.07% -34.64% -10,142.27% 100.00%
Tax Rate 103.38 % 220.55 % 235.40 % 20.26 % - % - % 76.59 % 22.16%
  QoQ % -53.13% -6.31% 1,061.90% 0.00% 0.00% 0.00% -
  Horiz. % 134.98% 287.96% 307.35% 26.45% 0.00% 0.00% 100.00%
Total Cost 241,314 238,882 234,548 241,778 235,669 192,400 252,155 -2.89%
  QoQ % 1.02% 1.85% -2.99% 2.59% 22.49% -23.70% -
  Horiz. % 95.70% 94.74% 93.02% 95.88% 93.46% 76.30% 100.00%
Net Worth 179,993 178,623 180,377 196,808 187,302 185,668 141,311 17.52%
  QoQ % 0.77% -0.97% -8.35% 5.08% 0.88% 31.39% -
  Horiz. % 127.37% 126.40% 127.65% 139.27% 132.55% 131.39% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 12,410 - -
  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% -
Div Payout % - % - % - % - % - % 25.23 % - % -
  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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 179,993 178,623 180,377 196,808 187,302 185,668 141,311 17.52%
  QoQ % 0.77% -0.97% -8.35% 5.08% 0.88% 31.39% -
  Horiz. % 127.37% 126.40% 127.65% 139.27% 132.55% 131.39% 100.00%
NOSH 124,099 123,846 124,099 124,099 124,099 124,109 124,099 -
  QoQ % 0.20% -0.20% 0.00% 0.00% -0.01% 0.01% -
  Horiz. % 100.00% 99.80% 100.00% 100.00% 100.00% 100.01% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -0.03 % -0.78 % -0.74 % 3.05 % -0.55 % 20.08 % 0.15 % -
  QoQ % 96.15% -5.41% -124.26% 654.55% -102.74% 13,286.67% -
  Horiz. % -20.00% -520.00% -493.33% 2,033.33% -366.67% 13,386.67% 100.00%
ROE 0.52 % -0.18 % -0.28 % 4.66 % 0.09 % 26.49 % -0.34 % -
  QoQ % 388.89% 35.71% -106.01% 5,077.78% -99.66% 7,891.18% -
  Horiz. % -152.94% 52.94% 82.35% -1,370.59% -26.47% -7,791.18% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 194.39 191.39 187.61 200.95 188.87 193.98 203.49 -3.01%
  QoQ % 1.57% 2.01% -6.64% 6.40% -2.63% -4.67% -
  Horiz. % 95.53% 94.05% 92.20% 98.75% 92.82% 95.33% 100.00%
EPS 0.75 -0.26 -0.41 7.38 0.14 39.63 -0.39 -
  QoQ % 388.46% 36.59% -105.56% 5,171.43% -99.65% 10,261.54% -
  Horiz. % -192.31% 66.67% 105.13% -1,892.31% -35.90% -10,161.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4504 1.4423 1.4535 1.5859 1.5093 1.4960 1.1387 17.52%
  QoQ % 0.56% -0.77% -8.35% 5.08% 0.89% 31.38% -
  Horiz. % 127.37% 126.66% 127.65% 139.27% 132.55% 131.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 194.39 191.00 187.61 200.95 188.87 194.00 203.49 -3.01%
  QoQ % 1.77% 1.81% -6.64% 6.40% -2.64% -4.66% -
  Horiz. % 95.53% 93.86% 92.20% 98.75% 92.82% 95.34% 100.00%
EPS 0.75 -0.26 -0.41 7.38 0.14 39.64 -0.39 -
  QoQ % 388.46% 36.59% -105.56% 5,171.43% -99.65% 10,264.10% -
  Horiz. % -192.31% 66.67% 105.13% -1,892.31% -35.90% -10,164.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4504 1.4394 1.4535 1.5859 1.5093 1.4961 1.1387 17.52%
  QoQ % 0.76% -0.97% -8.35% 5.08% 0.88% 31.39% -
  Horiz. % 127.37% 126.41% 127.65% 139.27% 132.55% 131.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.7300 0.8400 0.8550 0.7200 0.6000 0.5100 0.5700 -
P/RPS 0.38 0.44 0.46 0.36 0.32 0.26 0.28 22.60%
  QoQ % -13.64% -4.35% 27.78% 12.50% 23.08% -7.14% -
  Horiz. % 135.71% 157.14% 164.29% 128.57% 114.29% 92.86% 100.00%
P/EPS 97.73 -319.11 -210.11 9.75 443.21 1.29 -145.85 -
  QoQ % 130.63% -51.88% -2,254.97% -97.80% 34,257.36% 100.88% -
  Horiz. % -67.01% 218.79% 144.06% -6.68% -303.88% -0.88% 100.00%
EY 1.02 -0.31 -0.48 10.25 0.23 77.71 -0.69 -
  QoQ % 429.03% 35.42% -104.68% 4,356.52% -99.70% 11,362.32% -
  Horiz. % -147.83% 44.93% 69.57% -1,485.51% -33.33% -11,262.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 19.61 0.00 -
  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% -
P/NAPS 0.50 0.58 0.59 0.45 0.40 0.34 0.50 -
  QoQ % -13.79% -1.69% 31.11% 12.50% 17.65% -32.00% -
  Horiz. % 100.00% 116.00% 118.00% 90.00% 80.00% 68.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/04/14 26/02/14 30/10/13 31/07/13 03/05/13 27/02/13 31/10/12 -
Price 0.7400 0.8450 0.9150 0.7600 0.6050 0.5250 0.6100 -
P/RPS 0.38 0.44 0.49 0.38 0.32 0.27 0.30 17.09%
  QoQ % -13.64% -10.20% 28.95% 18.75% 18.52% -10.00% -
  Horiz. % 126.67% 146.67% 163.33% 126.67% 106.67% 90.00% 100.00%
P/EPS 99.07 -321.01 -224.85 10.29 446.90 1.32 -156.08 -
  QoQ % 130.86% -42.77% -2,285.13% -97.70% 33,756.06% 100.85% -
  Horiz. % -63.47% 205.67% 144.06% -6.59% -286.33% -0.85% 100.00%
EY 1.01 -0.31 -0.44 9.71 0.22 75.49 -0.64 -
  QoQ % 425.81% 29.55% -104.53% 4,313.64% -99.71% 11,895.31% -
  Horiz. % -157.81% 48.44% 68.75% -1,517.19% -34.38% -11,795.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 19.05 0.00 -
  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% -
P/NAPS 0.51 0.59 0.63 0.48 0.40 0.35 0.54 -3.74%
  QoQ % -13.56% -6.35% 31.25% 20.00% 14.29% -35.19% -
  Horiz. % 94.44% 109.26% 116.67% 88.89% 74.07% 64.81% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+0.02 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS