Highlights

[TEXCHEM] QoQ Quarter Result on 2014-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 24-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -71.31%    YoY -     -97.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 277,089 264,676 281,523 235,230 241,234 237,028 232,823 12.32%
  QoQ % 4.69% -5.98% 19.68% -2.49% 1.77% 1.81% -
  Horiz. % 119.01% 113.68% 120.92% 101.03% 103.61% 101.81% 100.00%
PBT 8,376 1,092 -411 491 2,366 1,538 1,274 251.35%
  QoQ % 667.03% 365.69% -183.71% -79.25% 53.84% 20.72% -
  Horiz. % 657.46% 85.71% -32.26% 38.54% 185.71% 120.72% 100.00%
Tax -2,984 -1,724 -1,295 -1,356 -2,446 -3,392 -2,999 -0.33%
  QoQ % -73.09% -33.13% 4.50% 44.56% 27.89% -13.10% -
  Horiz. % 99.50% 57.49% 43.18% 45.22% 81.56% 113.10% 100.00%
NP 5,392 -632 -1,706 -865 -80 -1,854 -1,725 -
  QoQ % 953.16% 62.95% -97.23% -981.25% 95.69% -7.48% -
  Horiz. % -312.58% 36.64% 98.90% 50.14% 4.64% 107.48% 100.00%
NP to SH 4,986 613 -622 266 927 -326 -505 -
  QoQ % 713.38% 198.55% -333.83% -71.31% 384.36% 35.45% -
  Horiz. % -987.33% -121.39% 123.17% -52.67% -183.56% 64.55% 100.00%
Tax Rate 35.63 % 157.88 % - % 276.17 % 103.38 % 220.55 % 235.40 % -71.63%
  QoQ % -77.43% 0.00% 0.00% 167.14% -53.13% -6.31% -
  Horiz. % 15.14% 67.07% 0.00% 117.32% 43.92% 93.69% 100.00%
Total Cost 271,697 265,308 283,229 236,095 241,314 238,882 234,548 10.31%
  QoQ % 2.41% -6.33% 19.96% -2.16% 1.02% 1.85% -
  Horiz. % 115.84% 113.11% 120.76% 100.66% 102.88% 101.85% 100.00%
Net Worth 297,887 192,124 185,044 178,987 179,993 178,623 180,377 39.76%
  QoQ % 55.05% 3.83% 3.38% -0.56% 0.77% -0.97% -
  Horiz. % 165.15% 106.51% 102.59% 99.23% 99.79% 99.03% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 12,409 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 248.89 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 297,887 192,124 185,044 178,987 179,993 178,623 180,377 39.76%
  QoQ % 55.05% 3.83% 3.38% -0.56% 0.77% -0.97% -
  Horiz. % 165.15% 106.51% 102.59% 99.23% 99.79% 99.03% 100.00%
NOSH 124,099 125,000 124,099 124,099 124,099 123,846 124,099 -
  QoQ % -0.72% 0.73% 0.00% 0.00% 0.20% -0.20% -
  Horiz. % 100.00% 100.73% 100.00% 100.00% 100.00% 99.80% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.95 % -0.24 % -0.61 % -0.37 % -0.03 % -0.78 % -0.74 % -
  QoQ % 912.50% 60.66% -64.86% -1,133.33% 96.15% -5.41% -
  Horiz. % -263.51% 32.43% 82.43% 50.00% 4.05% 105.41% 100.00%
ROE 1.67 % 0.32 % -0.34 % 0.15 % 0.52 % -0.18 % -0.28 % -
  QoQ % 421.88% 194.12% -326.67% -71.15% 388.89% 35.71% -
  Horiz. % -596.43% -114.29% 121.43% -53.57% -185.71% 64.29% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 223.28 211.74 226.85 189.55 194.39 191.39 187.61 12.32%
  QoQ % 5.45% -6.66% 19.68% -2.49% 1.57% 2.01% -
  Horiz. % 119.01% 112.86% 120.92% 101.03% 103.61% 102.01% 100.00%
EPS 4.02 0.49 -0.50 0.21 0.75 -0.26 -0.41 -
  QoQ % 720.41% 198.00% -338.10% -72.00% 388.46% 36.59% -
  Horiz. % -980.49% -119.51% 121.95% -51.22% -182.93% 63.41% 100.00%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.4004 1.5370 1.4911 1.4423 1.4504 1.4423 1.4535 39.76%
  QoQ % 56.17% 3.08% 3.38% -0.56% 0.56% -0.77% -
  Horiz. % 165.15% 105.74% 102.59% 99.23% 99.79% 99.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 223.28 213.28 226.85 189.55 194.39 191.00 187.61 12.32%
  QoQ % 4.69% -5.98% 19.68% -2.49% 1.77% 1.81% -
  Horiz. % 119.01% 113.68% 120.92% 101.03% 103.61% 101.81% 100.00%
EPS 4.02 0.49 -0.50 0.21 0.75 -0.26 -0.41 -
  QoQ % 720.41% 198.00% -338.10% -72.00% 388.46% 36.59% -
  Horiz. % -980.49% -119.51% 121.95% -51.22% -182.93% 63.41% 100.00%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.4004 1.5482 1.4911 1.4423 1.4504 1.4394 1.4535 39.76%
  QoQ % 55.04% 3.83% 3.38% -0.56% 0.76% -0.97% -
  Horiz. % 165.15% 106.52% 102.59% 99.23% 99.79% 99.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.4900 0.9850 0.8050 0.7700 0.7300 0.8400 0.8550 -
P/RPS 0.67 0.47 0.35 0.41 0.38 0.44 0.46 28.52%
  QoQ % 42.55% 34.29% -14.63% 7.89% -13.64% -4.35% -
  Horiz. % 145.65% 102.17% 76.09% 89.13% 82.61% 95.65% 100.00%
P/EPS 37.09 200.86 -160.61 359.23 97.73 -319.11 -210.11 -
  QoQ % -81.53% 225.06% -144.71% 267.57% 130.63% -51.88% -
  Horiz. % -17.65% -95.60% 76.44% -170.97% -46.51% 151.88% 100.00%
EY 2.70 0.50 -0.62 0.28 1.02 -0.31 -0.48 -
  QoQ % 440.00% 180.65% -321.43% -72.55% 429.03% 35.42% -
  Horiz. % -562.50% -104.17% 129.17% -58.33% -212.50% 64.58% 100.00%
DY 6.71 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.62 0.64 0.54 0.53 0.50 0.58 0.59 3.36%
  QoQ % -3.12% 18.52% 1.89% 6.00% -13.79% -1.69% -
  Horiz. % 105.08% 108.47% 91.53% 89.83% 84.75% 98.31% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/04/15 12/02/15 30/10/14 24/07/14 29/04/14 26/02/14 30/10/13 -
Price 1.5400 1.3700 0.7900 0.7950 0.7400 0.8450 0.9150 -
P/RPS 0.69 0.65 0.35 0.42 0.38 0.44 0.49 25.66%
  QoQ % 6.15% 85.71% -16.67% 10.53% -13.64% -10.20% -
  Horiz. % 140.82% 132.65% 71.43% 85.71% 77.55% 89.80% 100.00%
P/EPS 38.33 279.36 -157.62 370.90 99.07 -321.01 -224.85 -
  QoQ % -86.28% 277.24% -142.50% 274.38% 130.86% -42.77% -
  Horiz. % -17.05% -124.24% 70.10% -164.95% -44.06% 142.77% 100.00%
EY 2.61 0.36 -0.63 0.27 1.01 -0.31 -0.44 -
  QoQ % 625.00% 157.14% -333.33% -73.27% 425.81% 29.55% -
  Horiz. % -593.18% -81.82% 143.18% -61.36% -229.55% 70.45% 100.00%
DY 6.49 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.64 0.89 0.53 0.55 0.51 0.59 0.63 1.06%
  QoQ % -28.09% 67.92% -3.64% 7.84% -13.56% -6.35% -
  Horiz. % 101.59% 141.27% 84.13% 87.30% 80.95% 93.65% 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.
 


 

322  279  546  1118 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.78+0.035 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers