Highlights

[TEXCHEM] QoQ Quarter Result on 2011-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 29-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -347.83%    YoY -     -150.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 236,014 251,394 225,874 223,974 273,808 266,033 269,210 -8.38%
  QoQ % -6.12% 11.30% 0.85% -18.20% 2.92% -1.18% -
  Horiz. % 87.67% 93.38% 83.90% 83.20% 101.71% 98.82% 100.00%
PBT 3,616 -79 3,218 -829 3,105 -1,586 1,072 124.42%
  QoQ % 4,677.22% -102.45% 488.18% -126.70% 295.78% -247.95% -
  Horiz. % 337.31% -7.37% 300.19% -77.33% 289.65% -147.95% 100.00%
Tax -3,542 -3,552 -381 -3,656 -2,584 114 -1,110 116.29%
  QoQ % 0.28% -832.28% 89.58% -41.49% -2,366.67% 110.27% -
  Horiz. % 319.10% 320.00% 34.32% 329.37% 232.79% -10.27% 100.00%
NP 74 -3,631 2,837 -4,485 521 -1,472 -38 -
  QoQ % 102.04% -227.99% 163.26% -960.84% 135.39% -3,773.68% -
  Horiz. % -194.74% 9,555.26% -7,465.79% 11,802.63% -1,371.05% 3,873.68% 100.00%
NP to SH -232 -2,897 1,804 -3,819 1,541 -1,045 536 -
  QoQ % 91.99% -260.59% 147.24% -347.83% 247.46% -294.96% -
  Horiz. % -43.28% -540.49% 336.57% -712.50% 287.50% -194.96% 100.00%
Tax Rate 97.95 % - % 11.84 % - % 83.22 % - % 103.54 % -3.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.60% 0.00% 11.44% 0.00% 80.37% 0.00% 100.00%
Total Cost 235,940 255,025 223,037 228,459 273,287 267,505 269,248 -8.41%
  QoQ % -7.48% 14.34% -2.37% -16.40% 2.16% -0.65% -
  Horiz. % 87.63% 94.72% 82.84% 84.85% 101.50% 99.35% 100.00%
Net Worth 146,058 144,812 123,904 140,025 146,924 145,964 152,473 -2.82%
  QoQ % 0.86% 16.87% -11.51% -4.70% 0.66% -4.27% -
  Horiz. % 95.79% 94.98% 81.26% 91.84% 96.36% 95.73% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 2,491 2,488 2,493 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.15% -0.20% -
  Horiz. % 0.00% 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% 0.00% 34.77% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 146,058 144,812 123,904 140,025 146,924 145,964 152,473 -2.82%
  QoQ % 0.86% 16.87% -11.51% -4.70% 0.66% -4.27% -
  Horiz. % 95.79% 94.98% 81.26% 91.84% 96.36% 95.73% 100.00%
NOSH 126,842 124,334 123,904 123,993 124,596 124,404 124,651 1.17%
  QoQ % 2.02% 0.35% -0.07% -0.48% 0.15% -0.20% -
  Horiz. % 101.76% 99.75% 99.40% 99.47% 99.96% 99.80% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.03 % -1.44 % 1.26 % -2.00 % 0.19 % -0.55 % -0.01 % -
  QoQ % 102.08% -214.29% 163.00% -1,152.63% 134.55% -5,400.00% -
  Horiz. % -300.00% 14,400.00% -12,600.00% 20,000.00% -1,900.00% 5,500.00% 100.00%
ROE -0.16 % -2.00 % 1.46 % -2.73 % 1.05 % -0.72 % 0.35 % -
  QoQ % 92.00% -236.99% 153.48% -360.00% 245.83% -305.71% -
  Horiz. % -45.71% -571.43% 417.14% -780.00% 300.00% -205.71% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 186.07 202.19 182.30 180.63 219.76 213.84 215.97 -9.43%
  QoQ % -7.97% 10.91% 0.92% -17.81% 2.77% -0.99% -
  Horiz. % 86.16% 93.62% 84.41% 83.64% 101.75% 99.01% 100.00%
EPS -0.19 -2.34 1.46 -3.08 1.24 -0.84 0.43 -
  QoQ % 91.88% -260.27% 147.40% -348.39% 247.62% -295.35% -
  Horiz. % -44.19% -544.19% 339.53% -716.28% 288.37% -195.35% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.1515 1.1647 1.0000 1.1293 1.1792 1.1733 1.2232 -3.94%
  QoQ % -1.13% 16.47% -11.45% -4.23% 0.50% -4.08% -
  Horiz. % 94.14% 95.22% 81.75% 92.32% 96.40% 95.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 190.18 202.58 182.01 180.48 220.64 214.37 216.93 -8.38%
  QoQ % -6.12% 11.30% 0.85% -18.20% 2.92% -1.18% -
  Horiz. % 87.67% 93.38% 83.90% 83.20% 101.71% 98.82% 100.00%
EPS -0.19 -2.33 1.45 -3.08 1.24 -0.84 0.43 -
  QoQ % 91.85% -260.69% 147.08% -348.39% 247.62% -295.35% -
  Horiz. % -44.19% -541.86% 337.21% -716.28% 288.37% -195.35% 100.00%
DPS 0.00 0.00 0.00 0.00 2.01 2.00 2.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.50% -0.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 99.50% 100.00%
NAPS 1.1770 1.1669 0.9984 1.1283 1.1839 1.1762 1.2286 -2.81%
  QoQ % 0.87% 16.88% -11.51% -4.70% 0.65% -4.27% -
  Horiz. % 95.80% 94.98% 81.26% 91.84% 96.36% 95.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.6000 0.6300 0.6500 0.8700 0.8400 0.8500 0.9000 -
P/RPS 0.32 0.31 0.36 0.48 0.38 0.40 0.42 -16.54%
  QoQ % 3.23% -13.89% -25.00% 26.32% -5.00% -4.76% -
  Horiz. % 76.19% 73.81% 85.71% 114.29% 90.48% 95.24% 100.00%
P/EPS -328.04 -27.04 44.64 -28.25 67.92 -101.19 209.30 -
  QoQ % -1,113.17% -160.57% 258.02% -141.59% 167.12% -148.35% -
  Horiz. % -156.73% -12.92% 21.33% -13.50% 32.45% -48.35% 100.00%
EY -0.30 -3.70 2.24 -3.54 1.47 -0.99 0.48 -
  QoQ % 91.89% -265.18% 163.28% -340.82% 248.48% -306.25% -
  Horiz. % -62.50% -770.83% 466.67% -737.50% 306.25% -206.25% 100.00%
DY 0.00 0.00 0.00 0.00 2.38 2.35 2.22 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1.28% 5.86% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 107.21% 105.86% 100.00%
P/NAPS 0.52 0.54 0.65 0.77 0.71 0.72 0.74 -20.91%
  QoQ % -3.70% -16.92% -15.58% 8.45% -1.39% -2.70% -
  Horiz. % 70.27% 72.97% 87.84% 104.05% 95.95% 97.30% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/10/11 27/07/11 29/04/11 24/02/11 28/10/10 29/07/10 -
Price 0.5900 0.6200 0.6400 0.7700 0.7800 0.8000 0.8200 -
P/RPS 0.32 0.31 0.35 0.43 0.35 0.37 0.38 -10.80%
  QoQ % 3.23% -11.43% -18.60% 22.86% -5.41% -2.63% -
  Horiz. % 84.21% 81.58% 92.11% 113.16% 92.11% 97.37% 100.00%
P/EPS -322.57 -26.61 43.96 -25.00 63.07 -95.24 190.70 -
  QoQ % -1,112.21% -160.53% 275.84% -139.64% 166.22% -149.94% -
  Horiz. % -169.15% -13.95% 23.05% -13.11% 33.07% -49.94% 100.00%
EY -0.31 -3.76 2.27 -4.00 1.59 -1.05 0.52 -
  QoQ % 91.76% -265.64% 156.75% -351.57% 251.43% -301.92% -
  Horiz. % -59.62% -723.08% 436.54% -769.23% 305.77% -201.92% 100.00%
DY 0.00 0.00 0.00 0.00 2.56 2.50 2.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 2.40% 2.46% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 104.92% 102.46% 100.00%
P/NAPS 0.51 0.53 0.64 0.68 0.66 0.68 0.67 -16.59%
  QoQ % -3.77% -17.19% -5.88% 3.03% -2.94% 1.49% -
  Horiz. % 76.12% 79.10% 95.52% 101.49% 98.51% 101.49% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers