Highlights

[TEXCHEM] QoQ Quarter Result on 2012-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 26-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -409.48%    YoY -     69.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 240,753 252,527 255,322 262,121 236,014 251,394 225,874 4.32%
  QoQ % -4.66% -1.09% -2.59% 11.06% -6.12% 11.30% -
  Horiz. % 106.59% 111.80% 113.04% 116.05% 104.49% 111.30% 100.00%
PBT -26,371 1,589 1,999 1,758 3,616 -79 3,218 -
  QoQ % -1,759.60% -20.51% 13.71% -51.38% 4,677.22% -102.45% -
  Horiz. % -819.48% 49.38% 62.12% 54.63% 112.37% -2.45% 100.00%
Tax 74,724 -1,217 -65 -3,676 -3,542 -3,552 -381 -
  QoQ % 6,240.02% -1,772.31% 98.23% -3.78% 0.28% -832.28% -
  Horiz. % -19,612.60% 319.42% 17.06% 964.83% 929.66% 932.28% 100.00%
NP 48,353 372 1,934 -1,918 74 -3,631 2,837 556.61%
  QoQ % 12,898.12% -80.77% 200.83% -2,691.89% 102.04% -227.99% -
  Horiz. % 1,704.37% 13.11% 68.17% -67.61% 2.61% -127.99% 100.00%
NP to SH 49,190 -485 1,845 -1,182 -232 -2,897 1,804 796.90%
  QoQ % 10,242.27% -126.29% 256.09% -409.48% 91.99% -260.59% -
  Horiz. % 2,726.72% -26.88% 102.27% -65.52% -12.86% -160.59% 100.00%
Tax Rate - % 76.59 % 3.25 % 209.10 % 97.95 % - % 11.84 % -
  QoQ % 0.00% 2,256.62% -98.45% 113.48% 0.00% 0.00% -
  Horiz. % 0.00% 646.87% 27.45% 1,766.05% 827.28% 0.00% 100.00%
Total Cost 192,400 252,155 253,388 264,039 235,940 255,025 223,037 -9.34%
  QoQ % -23.70% -0.49% -4.03% 11.91% -7.48% 14.34% -
  Horiz. % 86.26% 113.06% 113.61% 118.38% 105.79% 114.34% 100.00%
Net Worth 185,668 141,311 144,140 139,263 146,058 144,812 123,904 30.79%
  QoQ % 31.39% -1.96% 3.50% -4.65% 0.86% 16.87% -
  Horiz. % 149.85% 114.05% 116.33% 112.40% 117.88% 116.87% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 12,410 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 25.23 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 185,668 141,311 144,140 139,263 146,058 144,812 123,904 30.79%
  QoQ % 31.39% -1.96% 3.50% -4.65% 0.86% 16.87% -
  Horiz. % 149.85% 114.05% 116.33% 112.40% 117.88% 116.87% 100.00%
NOSH 124,109 124,099 124,099 124,099 126,842 124,334 123,904 0.11%
  QoQ % 0.01% 0.00% 0.00% -2.16% 2.02% 0.35% -
  Horiz. % 100.17% 100.16% 100.16% 100.16% 102.37% 100.35% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 20.08 % 0.15 % 0.76 % -0.73 % 0.03 % -1.44 % 1.26 % 527.99%
  QoQ % 13,286.67% -80.26% 204.11% -2,533.33% 102.08% -214.29% -
  Horiz. % 1,593.65% 11.90% 60.32% -57.94% 2.38% -114.29% 100.00%
ROE 26.49 % -0.34 % 1.28 % -0.85 % -0.16 % -2.00 % 1.46 % 584.44%
  QoQ % 7,891.18% -126.56% 250.59% -431.25% 92.00% -236.99% -
  Horiz. % 1,814.38% -23.29% 87.67% -58.22% -10.96% -136.99% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 193.98 203.49 205.74 211.22 186.07 202.19 182.30 4.21%
  QoQ % -4.67% -1.09% -2.59% 13.52% -7.97% 10.91% -
  Horiz. % 106.41% 111.62% 112.86% 115.86% 102.07% 110.91% 100.00%
EPS 39.63 -0.39 1.48 -0.95 -0.19 -2.34 1.46 794.20%
  QoQ % 10,261.54% -126.35% 255.79% -400.00% 91.88% -260.27% -
  Horiz. % 2,714.38% -26.71% 101.37% -65.07% -13.01% -160.27% 100.00%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.4960 1.1387 1.1615 1.1222 1.1515 1.1647 1.0000 30.64%
  QoQ % 31.38% -1.96% 3.50% -2.54% -1.13% 16.47% -
  Horiz. % 149.60% 113.87% 116.15% 112.22% 115.15% 116.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 194.00 203.49 205.74 211.22 190.18 202.58 182.01 4.32%
  QoQ % -4.66% -1.09% -2.59% 11.06% -6.12% 11.30% -
  Horiz. % 106.59% 111.80% 113.04% 116.05% 104.49% 111.30% 100.00%
EPS 39.64 -0.39 1.48 -0.95 -0.19 -2.33 1.45 798.44%
  QoQ % 10,264.10% -126.35% 255.79% -400.00% 91.85% -260.69% -
  Horiz. % 2,733.79% -26.90% 102.07% -65.52% -13.10% -160.69% 100.00%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.4961 1.1387 1.1615 1.1222 1.1770 1.1669 0.9984 30.79%
  QoQ % 31.39% -1.96% 3.50% -4.66% 0.87% 16.88% -
  Horiz. % 149.85% 114.05% 116.34% 112.40% 117.89% 116.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.5100 0.5700 0.5700 0.5800 0.6000 0.6300 0.6500 -
P/RPS 0.26 0.28 0.28 0.27 0.32 0.31 0.36 -19.42%
  QoQ % -7.14% 0.00% 3.70% -15.62% 3.23% -13.89% -
  Horiz. % 72.22% 77.78% 77.78% 75.00% 88.89% 86.11% 100.00%
P/EPS 1.29 -145.85 38.34 -60.89 -328.04 -27.04 44.64 -90.48%
  QoQ % 100.88% -480.41% 162.97% 81.44% -1,113.17% -160.57% -
  Horiz. % 2.89% -326.72% 85.89% -136.40% -734.86% -60.57% 100.00%
EY 77.71 -0.69 2.61 -1.64 -0.30 -3.70 2.24 952.33%
  QoQ % 11,362.32% -126.44% 259.15% -446.67% 91.89% -265.18% -
  Horiz. % 3,469.20% -30.80% 116.52% -73.21% -13.39% -165.18% 100.00%
DY 19.61 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.34 0.50 0.49 0.52 0.52 0.54 0.65 -34.95%
  QoQ % -32.00% 2.04% -5.77% 0.00% -3.70% -16.92% -
  Horiz. % 52.31% 76.92% 75.38% 80.00% 80.00% 83.08% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 31/10/12 31/07/12 26/04/12 28/02/12 25/10/11 27/07/11 -
Price 0.5250 0.6100 0.6100 0.6000 0.5900 0.6200 0.6400 -
P/RPS 0.27 0.30 0.30 0.28 0.32 0.31 0.35 -15.82%
  QoQ % -10.00% 0.00% 7.14% -12.50% 3.23% -11.43% -
  Horiz. % 77.14% 85.71% 85.71% 80.00% 91.43% 88.57% 100.00%
P/EPS 1.32 -156.08 41.03 -62.99 -322.57 -26.61 43.96 -90.24%
  QoQ % 100.85% -480.40% 165.14% 80.47% -1,112.21% -160.53% -
  Horiz. % 3.00% -355.05% 93.33% -143.29% -733.78% -60.53% 100.00%
EY 75.49 -0.64 2.44 -1.59 -0.31 -3.76 2.27 923.21%
  QoQ % 11,895.31% -126.23% 253.46% -412.90% 91.76% -265.64% -
  Horiz. % 3,325.55% -28.19% 107.49% -70.04% -13.66% -165.64% 100.00%
DY 19.05 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.35 0.54 0.53 0.53 0.51 0.53 0.64 -33.00%
  QoQ % -35.19% 1.89% 0.00% 3.92% -3.77% -17.19% -
  Horiz. % 54.69% 84.38% 82.81% 82.81% 79.69% 82.81% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers