Highlights

[TEXCHEM] QoQ Quarter Result on 2010-12-31 [#4]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     247.46%    YoY -     245.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 251,394 225,874 223,974 273,808 266,033 269,210 249,644 0.47%
  QoQ % 11.30% 0.85% -18.20% 2.92% -1.18% 7.84% -
  Horiz. % 100.70% 90.48% 89.72% 109.68% 106.56% 107.84% 100.00%
PBT -79 3,218 -829 3,105 -1,586 1,072 149 -
  QoQ % -102.45% 488.18% -126.70% 295.78% -247.95% 619.46% -
  Horiz. % -53.02% 2,159.73% -556.38% 2,083.89% -1,064.43% 719.46% 100.00%
Tax -3,552 -381 -3,656 -2,584 114 -1,110 -2,021 45.59%
  QoQ % -832.28% 89.58% -41.49% -2,366.67% 110.27% 45.08% -
  Horiz. % 175.75% 18.85% 180.90% 127.86% -5.64% 54.92% 100.00%
NP -3,631 2,837 -4,485 521 -1,472 -38 -1,872 55.47%
  QoQ % -227.99% 163.26% -960.84% 135.39% -3,773.68% 97.97% -
  Horiz. % 193.96% -151.55% 239.58% -27.83% 78.63% 2.03% 100.00%
NP to SH -2,897 1,804 -3,819 1,541 -1,045 536 -1,523 53.46%
  QoQ % -260.59% 147.24% -347.83% 247.46% -294.96% 135.19% -
  Horiz. % 190.22% -118.45% 250.76% -101.18% 68.61% -35.19% 100.00%
Tax Rate - % 11.84 % - % 83.22 % - % 103.54 % 1,356.38 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -92.37% -
  Horiz. % 0.00% 0.87% 0.00% 6.14% 0.00% 7.63% 100.00%
Total Cost 255,025 223,037 228,459 273,287 267,505 269,248 251,516 0.93%
  QoQ % 14.34% -2.37% -16.40% 2.16% -0.65% 7.05% -
  Horiz. % 101.40% 88.68% 90.83% 108.66% 106.36% 107.05% 100.00%
Net Worth 144,812 123,904 140,025 146,924 145,964 152,473 151,557 -2.99%
  QoQ % 16.87% -11.51% -4.70% 0.66% -4.27% 0.60% -
  Horiz. % 95.55% 81.75% 92.39% 96.94% 96.31% 100.60% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 2,491 2,488 2,493 - -
  QoQ % 0.00% 0.00% 0.00% 0.15% -0.20% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.96% 99.80% 100.00% -
Div Payout % - % - % - % 161.71 % - % 465.12 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 34.77% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 144,812 123,904 140,025 146,924 145,964 152,473 151,557 -2.99%
  QoQ % 16.87% -11.51% -4.70% 0.66% -4.27% 0.60% -
  Horiz. % 95.55% 81.75% 92.39% 96.94% 96.31% 100.60% 100.00%
NOSH 124,334 123,904 123,993 124,596 124,404 124,651 123,821 0.28%
  QoQ % 0.35% -0.07% -0.48% 0.15% -0.20% 0.67% -
  Horiz. % 100.41% 100.07% 100.14% 100.63% 100.47% 100.67% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.44 % 1.26 % -2.00 % 0.19 % -0.55 % -0.01 % -0.75 % 54.42%
  QoQ % -214.29% 163.00% -1,152.63% 134.55% -5,400.00% 98.67% -
  Horiz. % 192.00% -168.00% 266.67% -25.33% 73.33% 1.33% 100.00%
ROE -2.00 % 1.46 % -2.73 % 1.05 % -0.72 % 0.35 % -1.00 % 58.67%
  QoQ % -236.99% 153.48% -360.00% 245.83% -305.71% 135.00% -
  Horiz. % 200.00% -146.00% 273.00% -105.00% 72.00% -35.00% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 202.19 182.30 180.63 219.76 213.84 215.97 201.62 0.19%
  QoQ % 10.91% 0.92% -17.81% 2.77% -0.99% 7.12% -
  Horiz. % 100.28% 90.42% 89.59% 109.00% 106.06% 107.12% 100.00%
EPS -2.34 1.46 -3.08 1.24 -0.84 0.43 -1.23 53.47%
  QoQ % -260.27% 147.40% -348.39% 247.62% -295.35% 134.96% -
  Horiz. % 190.24% -118.70% 250.41% -100.81% 68.29% -34.96% 100.00%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 1.1647 1.0000 1.1293 1.1792 1.1733 1.2232 1.2240 -3.25%
  QoQ % 16.47% -11.45% -4.23% 0.50% -4.08% -0.07% -
  Horiz. % 95.16% 81.70% 92.26% 96.34% 95.86% 99.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 202.58 182.01 180.48 220.64 214.37 216.93 201.17 0.47%
  QoQ % 11.30% 0.85% -18.20% 2.92% -1.18% 7.83% -
  Horiz. % 100.70% 90.48% 89.72% 109.68% 106.56% 107.83% 100.00%
EPS -2.33 1.45 -3.08 1.24 -0.84 0.43 -1.23 53.04%
  QoQ % -260.69% 147.08% -348.39% 247.62% -295.35% 134.96% -
  Horiz. % 189.43% -117.89% 250.41% -100.81% 68.29% -34.96% 100.00%
DPS 0.00 0.00 0.00 2.01 2.00 2.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.50% -0.50% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 99.50% 100.00% -
NAPS 1.1669 0.9984 1.1283 1.1839 1.1762 1.2286 1.2213 -2.99%
  QoQ % 16.88% -11.51% -4.70% 0.65% -4.27% 0.60% -
  Horiz. % 95.55% 81.75% 92.39% 96.94% 96.31% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.6300 0.6500 0.8700 0.8400 0.8500 0.9000 0.9800 -
P/RPS 0.31 0.36 0.48 0.38 0.40 0.42 0.49 -26.28%
  QoQ % -13.89% -25.00% 26.32% -5.00% -4.76% -14.29% -
  Horiz. % 63.27% 73.47% 97.96% 77.55% 81.63% 85.71% 100.00%
P/EPS -27.04 44.64 -28.25 67.92 -101.19 209.30 -79.67 -51.31%
  QoQ % -160.57% 258.02% -141.59% 167.12% -148.35% 362.71% -
  Horiz. % 33.94% -56.03% 35.46% -85.25% 127.01% -262.71% 100.00%
EY -3.70 2.24 -3.54 1.47 -0.99 0.48 -1.26 104.93%
  QoQ % -265.18% 163.28% -340.82% 248.48% -306.25% 138.10% -
  Horiz. % 293.65% -177.78% 280.95% -116.67% 78.57% -38.10% 100.00%
DY 0.00 0.00 0.00 2.38 2.35 2.22 0.00 -
  QoQ % 0.00% 0.00% 0.00% 1.28% 5.86% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 107.21% 105.86% 100.00% -
P/NAPS 0.54 0.65 0.77 0.71 0.72 0.74 0.80 -23.03%
  QoQ % -16.92% -15.58% 8.45% -1.39% -2.70% -7.50% -
  Horiz. % 67.50% 81.25% 96.25% 88.75% 90.00% 92.50% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/10/11 27/07/11 29/04/11 24/02/11 28/10/10 29/07/10 29/04/10 -
Price 0.6200 0.6400 0.7700 0.7800 0.8000 0.8200 0.9000 -
P/RPS 0.31 0.35 0.43 0.35 0.37 0.38 0.45 -21.98%
  QoQ % -11.43% -18.60% 22.86% -5.41% -2.63% -15.56% -
  Horiz. % 68.89% 77.78% 95.56% 77.78% 82.22% 84.44% 100.00%
P/EPS -26.61 43.96 -25.00 63.07 -95.24 190.70 -73.17 -49.02%
  QoQ % -160.53% 275.84% -139.64% 166.22% -149.94% 360.63% -
  Horiz. % 36.37% -60.08% 34.17% -86.20% 130.16% -260.63% 100.00%
EY -3.76 2.27 -4.00 1.59 -1.05 0.52 -1.37 95.90%
  QoQ % -265.64% 156.75% -351.57% 251.43% -301.92% 137.96% -
  Horiz. % 274.45% -165.69% 291.97% -116.06% 76.64% -37.96% 100.00%
DY 0.00 0.00 0.00 2.56 2.50 2.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 2.40% 2.46% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 104.92% 102.46% 100.00% -
P/NAPS 0.53 0.64 0.68 0.66 0.68 0.67 0.74 -19.93%
  QoQ % -17.19% -5.88% 3.03% -2.94% 1.49% -9.46% -
  Horiz. % 71.62% 86.49% 91.89% 89.19% 91.89% 90.54% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers