Highlights

[TEXCHEM] QoQ Quarter Result on 2010-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 29-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -43.81%    YoY -     83.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 273,808 266,033 269,210 249,644 253,189 274,275 272,715 0.27%
  QoQ % 2.92% -1.18% 7.84% -1.40% -7.69% 0.57% -
  Horiz. % 100.40% 97.55% 98.71% 91.54% 92.84% 100.57% 100.00%
PBT 3,105 -1,586 1,072 149 -61 2,699 2,120 28.88%
  QoQ % 295.78% -247.95% 619.46% 344.26% -102.26% 27.31% -
  Horiz. % 146.46% -74.81% 50.57% 7.03% -2.88% 127.31% 100.00%
Tax -2,584 114 -1,110 -2,021 -1,192 -1,026 -1,798 27.27%
  QoQ % -2,366.67% 110.27% 45.08% -69.55% -16.18% 42.94% -
  Horiz. % 143.72% -6.34% 61.74% 112.40% 66.30% 57.06% 100.00%
NP 521 -1,472 -38 -1,872 -1,253 1,673 322 37.70%
  QoQ % 135.39% -3,773.68% 97.97% -49.40% -174.90% 419.57% -
  Horiz. % 161.80% -457.14% -11.80% -581.37% -389.13% 519.57% 100.00%
NP to SH 1,541 -1,045 536 -1,523 -1,059 1,050 -15 -
  QoQ % 247.46% -294.96% 135.19% -43.81% -200.86% 7,100.00% -
  Horiz. % -10,273.33% 6,966.67% -3,573.33% 10,153.33% 7,060.00% -7,000.00% 100.00%
Tax Rate 83.22 % - % 103.54 % 1,356.38 % - % 38.01 % 84.81 % -1.25%
  QoQ % 0.00% 0.00% -92.37% 0.00% 0.00% -55.18% -
  Horiz. % 98.13% 0.00% 122.08% 1,599.32% 0.00% 44.82% 100.00%
Total Cost 273,287 267,505 269,248 251,516 254,442 272,602 272,393 0.22%
  QoQ % 2.16% -0.65% 7.05% -1.15% -6.66% 0.08% -
  Horiz. % 100.33% 98.21% 98.85% 92.34% 93.41% 100.08% 100.00%
Net Worth 146,924 145,964 152,473 151,557 156,398 159,649 196,110 -17.47%
  QoQ % 0.66% -4.27% 0.60% -3.10% -2.04% -18.59% -
  Horiz. % 74.92% 74.43% 77.75% 77.28% 79.75% 81.41% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,491 2,488 2,493 - 2,480 - 4,500 -32.49%
  QoQ % 0.15% -0.20% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.38% 55.29% 55.40% 0.00% 55.12% 0.00% 100.00%
Div Payout % 161.71 % - % 465.12 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.77% 0.00% 100.00% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 146,924 145,964 152,473 151,557 156,398 159,649 196,110 -17.47%
  QoQ % 0.66% -4.27% 0.60% -3.10% -2.04% -18.59% -
  Horiz. % 74.92% 74.43% 77.75% 77.28% 79.75% 81.41% 100.00%
NOSH 124,596 124,404 124,651 123,821 124,017 123,529 150,000 -11.61%
  QoQ % 0.15% -0.20% 0.67% -0.16% 0.40% -17.65% -
  Horiz. % 83.06% 82.94% 83.10% 82.55% 82.68% 82.35% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.19 % -0.55 % -0.01 % -0.75 % -0.49 % 0.61 % 0.12 % 35.73%
  QoQ % 134.55% -5,400.00% 98.67% -53.06% -180.33% 408.33% -
  Horiz. % 158.33% -458.33% -8.33% -625.00% -408.33% 508.33% 100.00%
ROE 1.05 % -0.72 % 0.35 % -1.00 % -0.68 % 0.66 % -0.01 % -
  QoQ % 245.83% -305.71% 135.00% -47.06% -203.03% 6,700.00% -
  Horiz. % -10,500.00% 7,200.00% -3,500.00% 10,000.00% 6,800.00% -6,600.00% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 219.76 213.84 215.97 201.62 204.16 222.03 181.81 13.43%
  QoQ % 2.77% -0.99% 7.12% -1.24% -8.05% 22.12% -
  Horiz. % 120.87% 117.62% 118.79% 110.90% 112.29% 122.12% 100.00%
EPS 1.24 -0.84 0.43 -1.23 -0.85 0.85 -0.01 -
  QoQ % 247.62% -295.35% 134.96% -44.71% -200.00% 8,600.00% -
  Horiz. % -12,400.00% 8,400.00% -4,300.00% 12,300.00% 8,500.00% -8,500.00% 100.00%
DPS 2.00 2.00 2.00 0.00 2.00 0.00 3.00 -23.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 66.67% 0.00% 66.67% 0.00% 100.00%
NAPS 1.1792 1.1733 1.2232 1.2240 1.2611 1.2924 1.3074 -6.63%
  QoQ % 0.50% -4.08% -0.07% -2.94% -2.42% -1.15% -
  Horiz. % 90.19% 89.74% 93.56% 93.62% 96.46% 98.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 220.64 214.37 216.93 201.17 204.02 221.01 219.76 0.27%
  QoQ % 2.92% -1.18% 7.83% -1.40% -7.69% 0.57% -
  Horiz. % 100.40% 97.55% 98.71% 91.54% 92.84% 100.57% 100.00%
EPS 1.24 -0.84 0.43 -1.23 -0.85 0.85 -0.01 -
  QoQ % 247.62% -295.35% 134.96% -44.71% -200.00% 8,600.00% -
  Horiz. % -12,400.00% 8,400.00% -4,300.00% 12,300.00% 8,500.00% -8,500.00% 100.00%
DPS 2.01 2.00 2.01 0.00 2.00 0.00 3.63 -32.50%
  QoQ % 0.50% -0.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.37% 55.10% 55.37% 0.00% 55.10% 0.00% 100.00%
NAPS 1.1839 1.1762 1.2286 1.2213 1.2603 1.2865 1.5803 -17.47%
  QoQ % 0.65% -4.27% 0.60% -3.09% -2.04% -18.59% -
  Horiz. % 74.92% 74.43% 77.74% 77.28% 79.75% 81.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.8400 0.8500 0.9000 0.9800 0.9600 0.9200 1.0300 -
P/RPS 0.38 0.40 0.42 0.49 0.47 0.41 0.57 -23.63%
  QoQ % -5.00% -4.76% -14.29% 4.26% 14.63% -28.07% -
  Horiz. % 66.67% 70.18% 73.68% 85.96% 82.46% 71.93% 100.00%
P/EPS 67.92 -101.19 209.30 -79.67 -112.42 108.24 -10,300.00 -
  QoQ % 167.12% -148.35% 362.71% 29.13% -203.86% 101.05% -
  Horiz. % -0.66% 0.98% -2.03% 0.77% 1.09% -1.05% 100.00%
EY 1.47 -0.99 0.48 -1.26 -0.89 0.92 -0.01 -
  QoQ % 248.48% -306.25% 138.10% -41.57% -196.74% 9,300.00% -
  Horiz. % -14,700.00% 9,900.00% -4,800.00% 12,600.00% 8,900.00% -9,200.00% 100.00%
DY 2.38 2.35 2.22 0.00 2.08 0.00 2.91 -12.51%
  QoQ % 1.28% 5.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.79% 80.76% 76.29% 0.00% 71.48% 0.00% 100.00%
P/NAPS 0.71 0.72 0.74 0.80 0.76 0.71 0.79 -6.85%
  QoQ % -1.39% -2.70% -7.50% 5.26% 7.04% -10.13% -
  Horiz. % 89.87% 91.14% 93.67% 101.27% 96.20% 89.87% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 28/10/10 29/07/10 29/04/10 25/02/10 30/10/09 31/07/09 -
Price 0.7800 0.8000 0.8200 0.9000 0.9300 0.9400 0.9500 -
P/RPS 0.35 0.37 0.38 0.45 0.46 0.42 0.52 -23.14%
  QoQ % -5.41% -2.63% -15.56% -2.17% 9.52% -19.23% -
  Horiz. % 67.31% 71.15% 73.08% 86.54% 88.46% 80.77% 100.00%
P/EPS 63.07 -95.24 190.70 -73.17 -108.91 110.59 -9,500.00 -
  QoQ % 166.22% -149.94% 360.63% 32.82% -198.48% 101.16% -
  Horiz. % -0.66% 1.00% -2.01% 0.77% 1.15% -1.16% 100.00%
EY 1.59 -1.05 0.52 -1.37 -0.92 0.90 -0.01 -
  QoQ % 251.43% -301.92% 137.96% -48.91% -202.22% 9,100.00% -
  Horiz. % -15,900.00% 10,500.00% -5,200.00% 13,700.00% 9,200.00% -9,000.00% 100.00%
DY 2.56 2.50 2.44 0.00 2.15 0.00 3.16 -13.06%
  QoQ % 2.40% 2.46% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.01% 79.11% 77.22% 0.00% 68.04% 0.00% 100.00%
P/NAPS 0.66 0.68 0.67 0.74 0.74 0.73 0.73 -6.48%
  QoQ % -2.94% 1.49% -9.46% 0.00% 1.37% 0.00% -
  Horiz. % 90.41% 93.15% 91.78% 101.37% 101.37% 100.00% 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.
 


 

231  280  510  1242 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.08-0.005 
 HSI-H8F 0.07-0.055 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.27+0.01 
 VELESTO 0.37+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers