Highlights

[TEXCHEM] QoQ Quarter Result on 2009-12-31 [#4]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -200.86%    YoY -     73.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 266,033 269,210 249,644 253,189 274,275 272,715 216,804 14.60%
  QoQ % -1.18% 7.84% -1.40% -7.69% 0.57% 25.79% -
  Horiz. % 122.71% 124.17% 115.15% 116.78% 126.51% 125.79% 100.00%
PBT -1,586 1,072 149 -61 2,699 2,120 -9,971 -70.61%
  QoQ % -247.95% 619.46% 344.26% -102.26% 27.31% 121.26% -
  Horiz. % 15.91% -10.75% -1.49% 0.61% -27.07% -21.26% 100.00%
Tax 114 -1,110 -2,021 -1,192 -1,026 -1,798 -1,294 -
  QoQ % 110.27% 45.08% -69.55% -16.18% 42.94% -38.95% -
  Horiz. % -8.81% 85.78% 156.18% 92.12% 79.29% 138.95% 100.00%
NP -1,472 -38 -1,872 -1,253 1,673 322 -11,265 -74.22%
  QoQ % -3,773.68% 97.97% -49.40% -174.90% 419.57% 102.86% -
  Horiz. % 13.07% 0.34% 16.62% 11.12% -14.85% -2.86% 100.00%
NP to SH -1,045 536 -1,523 -1,059 1,050 -15 -9,232 -76.57%
  QoQ % -294.96% 135.19% -43.81% -200.86% 7,100.00% 99.84% -
  Horiz. % 11.32% -5.81% 16.50% 11.47% -11.37% 0.16% 100.00%
Tax Rate - % 103.54 % 1,356.38 % - % 38.01 % 84.81 % - % -
  QoQ % 0.00% -92.37% 0.00% 0.00% -55.18% 0.00% -
  Horiz. % 0.00% 122.08% 1,599.32% 0.00% 44.82% 100.00% -
Total Cost 267,505 269,248 251,516 254,442 272,602 272,393 228,069 11.21%
  QoQ % -0.65% 7.05% -1.15% -6.66% 0.08% 19.43% -
  Horiz. % 117.29% 118.06% 110.28% 111.56% 119.53% 119.43% 100.00%
Net Worth 145,964 152,473 151,557 156,398 159,649 196,110 161,770 -6.62%
  QoQ % -4.27% 0.60% -3.10% -2.04% -18.59% 21.23% -
  Horiz. % 90.23% 94.25% 93.69% 96.68% 98.69% 121.23% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,488 2,493 - 2,480 - 4,500 - -
  QoQ % -0.20% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.29% 55.40% 0.00% 55.12% 0.00% 100.00% -
Div Payout % - % 465.12 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 145,964 152,473 151,557 156,398 159,649 196,110 161,770 -6.62%
  QoQ % -4.27% 0.60% -3.10% -2.04% -18.59% 21.23% -
  Horiz. % 90.23% 94.25% 93.69% 96.68% 98.69% 121.23% 100.00%
NOSH 124,404 124,651 123,821 124,017 123,529 150,000 124,086 0.17%
  QoQ % -0.20% 0.67% -0.16% 0.40% -17.65% 20.88% -
  Horiz. % 100.26% 100.46% 99.79% 99.95% 99.55% 120.88% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.55 % -0.01 % -0.75 % -0.49 % 0.61 % 0.12 % -5.20 % -77.60%
  QoQ % -5,400.00% 98.67% -53.06% -180.33% 408.33% 102.31% -
  Horiz. % 10.58% 0.19% 14.42% 9.42% -11.73% -2.31% 100.00%
ROE -0.72 % 0.35 % -1.00 % -0.68 % 0.66 % -0.01 % -5.71 % -74.82%
  QoQ % -305.71% 135.00% -47.06% -203.03% 6,700.00% 99.82% -
  Horiz. % 12.61% -6.13% 17.51% 11.91% -11.56% 0.18% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 213.84 215.97 201.62 204.16 222.03 181.81 174.72 14.40%
  QoQ % -0.99% 7.12% -1.24% -8.05% 22.12% 4.06% -
  Horiz. % 122.39% 123.61% 115.40% 116.85% 127.08% 104.06% 100.00%
EPS -0.84 0.43 -1.23 -0.85 0.85 -0.01 -7.44 -76.61%
  QoQ % -295.35% 134.96% -44.71% -200.00% 8,600.00% 99.87% -
  Horiz. % 11.29% -5.78% 16.53% 11.42% -11.42% 0.13% 100.00%
DPS 2.00 2.00 0.00 2.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 0.00% 66.67% 0.00% 100.00% -
NAPS 1.1733 1.2232 1.2240 1.2611 1.2924 1.3074 1.3037 -6.78%
  QoQ % -4.08% -0.07% -2.94% -2.42% -1.15% 0.28% -
  Horiz. % 90.00% 93.83% 93.89% 96.73% 99.13% 100.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 214.37 216.93 201.17 204.02 221.01 219.76 174.70 14.60%
  QoQ % -1.18% 7.83% -1.40% -7.69% 0.57% 25.79% -
  Horiz. % 122.71% 124.17% 115.15% 116.78% 126.51% 125.79% 100.00%
EPS -0.84 0.43 -1.23 -0.85 0.85 -0.01 -7.44 -76.61%
  QoQ % -295.35% 134.96% -44.71% -200.00% 8,600.00% 99.87% -
  Horiz. % 11.29% -5.78% 16.53% 11.42% -11.42% 0.13% 100.00%
DPS 2.00 2.01 0.00 2.00 0.00 3.63 0.00 -
  QoQ % -0.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.10% 55.37% 0.00% 55.10% 0.00% 100.00% -
NAPS 1.1762 1.2286 1.2213 1.2603 1.2865 1.5803 1.3036 -6.62%
  QoQ % -4.27% 0.60% -3.09% -2.04% -18.59% 21.23% -
  Horiz. % 90.23% 94.25% 93.69% 96.68% 98.69% 121.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.8500 0.9000 0.9800 0.9600 0.9200 1.0300 1.0200 -
P/RPS 0.40 0.42 0.49 0.47 0.41 0.57 0.58 -21.92%
  QoQ % -4.76% -14.29% 4.26% 14.63% -28.07% -1.72% -
  Horiz. % 68.97% 72.41% 84.48% 81.03% 70.69% 98.28% 100.00%
P/EPS -101.19 209.30 -79.67 -112.42 108.24 -10,300.00 -13.71 278.62%
  QoQ % -148.35% 362.71% 29.13% -203.86% 101.05% -75,027.64% -
  Horiz. % 738.07% -1,526.62% 581.11% 819.99% -789.50% 75,127.64% 100.00%
EY -0.99 0.48 -1.26 -0.89 0.92 -0.01 -7.29 -73.55%
  QoQ % -306.25% 138.10% -41.57% -196.74% 9,300.00% 99.86% -
  Horiz. % 13.58% -6.58% 17.28% 12.21% -12.62% 0.14% 100.00%
DY 2.35 2.22 0.00 2.08 0.00 2.91 0.00 -
  QoQ % 5.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.76% 76.29% 0.00% 71.48% 0.00% 100.00% -
P/NAPS 0.72 0.74 0.80 0.76 0.71 0.79 0.78 -5.19%
  QoQ % -2.70% -7.50% 5.26% 7.04% -10.13% 1.28% -
  Horiz. % 92.31% 94.87% 102.56% 97.44% 91.03% 101.28% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 29/07/10 29/04/10 25/02/10 30/10/09 31/07/09 05/05/09 -
Price 0.8000 0.8200 0.9000 0.9300 0.9400 0.9500 1.0500 -
P/RPS 0.37 0.38 0.45 0.46 0.42 0.52 0.60 -27.53%
  QoQ % -2.63% -15.56% -2.17% 9.52% -19.23% -13.33% -
  Horiz. % 61.67% 63.33% 75.00% 76.67% 70.00% 86.67% 100.00%
P/EPS -95.24 190.70 -73.17 -108.91 110.59 -9,500.00 -14.11 256.74%
  QoQ % -149.94% 360.63% 32.82% -198.48% 101.16% -67,228.14% -
  Horiz. % 674.98% -1,351.52% 518.57% 771.86% -783.77% 67,328.14% 100.00%
EY -1.05 0.52 -1.37 -0.92 0.90 -0.01 -7.09 -71.98%
  QoQ % -301.92% 137.96% -48.91% -202.22% 9,100.00% 99.86% -
  Horiz. % 14.81% -7.33% 19.32% 12.98% -12.69% 0.14% 100.00%
DY 2.50 2.44 0.00 2.15 0.00 3.16 0.00 -
  QoQ % 2.46% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.11% 77.22% 0.00% 68.04% 0.00% 100.00% -
P/NAPS 0.68 0.67 0.74 0.74 0.73 0.73 0.81 -11.00%
  QoQ % 1.49% -9.46% 0.00% 1.37% 0.00% -9.88% -
  Horiz. % 83.95% 82.72% 91.36% 91.36% 90.12% 90.12% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

357  400  577  1037 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.185+0.015 
 MTOUCHE 0.06-0.005 
 KANGER 0.225-0.01 
 SAPNRG 0.105-0.005 
 HLT 1.65-0.02 
 CAREPLS 3.150.00 
 PHB 0.0250.00 
 LAMBO 0.0350.00 
 MUIIND 0.135+0.015 
 PASUKGB 0.08+0.005 

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