Highlights

[TEXCHEM] QoQ Quarter Result on 2011-09-30 [#3]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 25-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -260.59%    YoY -     -177.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 255,322 262,121 236,014 251,394 225,874 223,974 273,808 -4.56%
  QoQ % -2.59% 11.06% -6.12% 11.30% 0.85% -18.20% -
  Horiz. % 93.25% 95.73% 86.20% 91.81% 82.49% 81.80% 100.00%
PBT 1,999 1,758 3,616 -79 3,218 -829 3,105 -25.46%
  QoQ % 13.71% -51.38% 4,677.22% -102.45% 488.18% -126.70% -
  Horiz. % 64.38% 56.62% 116.46% -2.54% 103.64% -26.70% 100.00%
Tax -65 -3,676 -3,542 -3,552 -381 -3,656 -2,584 -91.43%
  QoQ % 98.23% -3.78% 0.28% -832.28% 89.58% -41.49% -
  Horiz. % 2.52% 142.26% 137.07% 137.46% 14.74% 141.49% 100.00%
NP 1,934 -1,918 74 -3,631 2,837 -4,485 521 139.93%
  QoQ % 200.83% -2,691.89% 102.04% -227.99% 163.26% -960.84% -
  Horiz. % 371.21% -368.14% 14.20% -696.93% 544.53% -860.84% 100.00%
NP to SH 1,845 -1,182 -232 -2,897 1,804 -3,819 1,541 12.77%
  QoQ % 256.09% -409.48% 91.99% -260.59% 147.24% -347.83% -
  Horiz. % 119.73% -76.70% -15.06% -187.99% 117.07% -247.83% 100.00%
Tax Rate 3.25 % 209.10 % 97.95 % - % 11.84 % - % 83.22 % -88.51%
  QoQ % -98.45% 113.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.91% 251.26% 117.70% 0.00% 14.23% 0.00% 100.00%
Total Cost 253,388 264,039 235,940 255,025 223,037 228,459 273,287 -4.92%
  QoQ % -4.03% 11.91% -7.48% 14.34% -2.37% -16.40% -
  Horiz. % 92.72% 96.62% 86.33% 93.32% 81.61% 83.60% 100.00%
Net Worth 144,140 139,263 146,058 144,812 123,904 140,025 146,924 -1.27%
  QoQ % 3.50% -4.65% 0.86% 16.87% -11.51% -4.70% -
  Horiz. % 98.11% 94.79% 99.41% 98.56% 84.33% 95.30% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 2,491 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 144,140 139,263 146,058 144,812 123,904 140,025 146,924 -1.27%
  QoQ % 3.50% -4.65% 0.86% 16.87% -11.51% -4.70% -
  Horiz. % 98.11% 94.79% 99.41% 98.56% 84.33% 95.30% 100.00%
NOSH 124,099 124,099 126,842 124,334 123,904 123,993 124,596 -0.27%
  QoQ % 0.00% -2.16% 2.02% 0.35% -0.07% -0.48% -
  Horiz. % 99.60% 99.60% 101.80% 99.79% 99.44% 99.52% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.76 % -0.73 % 0.03 % -1.44 % 1.26 % -2.00 % 0.19 % 152.20%
  QoQ % 204.11% -2,533.33% 102.08% -214.29% 163.00% -1,152.63% -
  Horiz. % 400.00% -384.21% 15.79% -757.89% 663.16% -1,052.63% 100.00%
ROE 1.28 % -0.85 % -0.16 % -2.00 % 1.46 % -2.73 % 1.05 % 14.13%
  QoQ % 250.59% -431.25% 92.00% -236.99% 153.48% -360.00% -
  Horiz. % 121.90% -80.95% -15.24% -190.48% 139.05% -260.00% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 205.74 211.22 186.07 202.19 182.30 180.63 219.76 -4.30%
  QoQ % -2.59% 13.52% -7.97% 10.91% 0.92% -17.81% -
  Horiz. % 93.62% 96.11% 84.67% 92.00% 82.95% 82.19% 100.00%
EPS 1.48 -0.95 -0.19 -2.34 1.46 -3.08 1.24 12.53%
  QoQ % 255.79% -400.00% 91.88% -260.27% 147.40% -348.39% -
  Horiz. % 119.35% -76.61% -15.32% -188.71% 117.74% -248.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 1.1615 1.1222 1.1515 1.1647 1.0000 1.1293 1.1792 -1.00%
  QoQ % 3.50% -2.54% -1.13% 16.47% -11.45% -4.23% -
  Horiz. % 98.50% 95.17% 97.65% 98.77% 84.80% 95.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 205.74 211.22 190.18 202.58 182.01 180.48 220.64 -4.56%
  QoQ % -2.59% 11.06% -6.12% 11.30% 0.85% -18.20% -
  Horiz. % 93.25% 95.73% 86.19% 91.81% 82.49% 81.80% 100.00%
EPS 1.48 -0.95 -0.19 -2.33 1.45 -3.08 1.24 12.53%
  QoQ % 255.79% -400.00% 91.85% -260.69% 147.08% -348.39% -
  Horiz. % 119.35% -76.61% -15.32% -187.90% 116.94% -248.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1615 1.1222 1.1770 1.1669 0.9984 1.1283 1.1839 -1.27%
  QoQ % 3.50% -4.66% 0.87% 16.88% -11.51% -4.70% -
  Horiz. % 98.11% 94.79% 99.42% 98.56% 84.33% 95.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.5700 0.5800 0.6000 0.6300 0.6500 0.8700 0.8400 -
P/RPS 0.28 0.27 0.32 0.31 0.36 0.48 0.38 -18.44%
  QoQ % 3.70% -15.62% 3.23% -13.89% -25.00% 26.32% -
  Horiz. % 73.68% 71.05% 84.21% 81.58% 94.74% 126.32% 100.00%
P/EPS 38.34 -60.89 -328.04 -27.04 44.64 -28.25 67.92 -31.72%
  QoQ % 162.97% 81.44% -1,113.17% -160.57% 258.02% -141.59% -
  Horiz. % 56.45% -89.65% -482.98% -39.81% 65.72% -41.59% 100.00%
EY 2.61 -1.64 -0.30 -3.70 2.24 -3.54 1.47 46.68%
  QoQ % 259.15% -446.67% 91.89% -265.18% 163.28% -340.82% -
  Horiz. % 177.55% -111.56% -20.41% -251.70% 152.38% -240.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.38 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.49 0.52 0.52 0.54 0.65 0.77 0.71 -21.92%
  QoQ % -5.77% 0.00% -3.70% -16.92% -15.58% 8.45% -
  Horiz. % 69.01% 73.24% 73.24% 76.06% 91.55% 108.45% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 31/07/12 26/04/12 28/02/12 25/10/11 27/07/11 29/04/11 24/02/11 -
Price 0.6100 0.6000 0.5900 0.6200 0.6400 0.7700 0.7800 -
P/RPS 0.30 0.28 0.32 0.31 0.35 0.43 0.35 -9.77%
  QoQ % 7.14% -12.50% 3.23% -11.43% -18.60% 22.86% -
  Horiz. % 85.71% 80.00% 91.43% 88.57% 100.00% 122.86% 100.00%
P/EPS 41.03 -62.99 -322.57 -26.61 43.96 -25.00 63.07 -24.94%
  QoQ % 165.14% 80.47% -1,112.21% -160.53% 275.84% -139.64% -
  Horiz. % 65.05% -99.87% -511.45% -42.19% 69.70% -39.64% 100.00%
EY 2.44 -1.59 -0.31 -3.76 2.27 -4.00 1.59 33.08%
  QoQ % 253.46% -412.90% 91.76% -265.64% 156.75% -351.57% -
  Horiz. % 153.46% -100.00% -19.50% -236.48% 142.77% -251.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.53 0.53 0.51 0.53 0.64 0.68 0.66 -13.62%
  QoQ % 0.00% 3.92% -3.77% -17.19% -5.88% 3.03% -
  Horiz. % 80.30% 80.30% 77.27% 80.30% 96.97% 103.03% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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