Highlights

[TEXCHEM] QoQ Quarter Result on 2017-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 08-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -105.10%    YoY -     74.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 284,232 282,391 270,926 277,049 271,230 258,766 248,468 9.35%
  QoQ % 0.65% 4.23% -2.21% 2.15% 4.82% 4.14% -
  Horiz. % 114.39% 113.65% 109.04% 111.50% 109.16% 104.14% 100.00%
PBT 9,934 2,828 -7,176 1,809 15,095 -278 -2,592 -
  QoQ % 251.27% 139.41% -496.68% -88.02% 5,529.86% 89.27% -
  Horiz. % -383.26% -109.10% 276.85% -69.79% -582.37% 10.73% 100.00%
Tax -4,485 -3,582 -2,245 -2,865 -3,453 -1,432 -1,064 160.26%
  QoQ % -25.21% -59.55% 21.64% 17.03% -141.13% -34.59% -
  Horiz. % 421.52% 336.65% 211.00% 269.27% 324.53% 134.59% 100.00%
NP 5,449 -754 -9,421 -1,056 11,642 -1,710 -3,656 -
  QoQ % 822.68% 92.00% -792.14% -109.07% 780.82% 53.23% -
  Horiz. % -149.04% 20.62% 257.69% 28.88% -318.44% 46.77% 100.00%
NP to SH 4,724 -1,383 -6,111 -575 11,273 -2,329 -3,517 -
  QoQ % 441.58% 77.37% -962.78% -105.10% 584.03% 33.78% -
  Horiz. % -134.32% 39.32% 173.76% 16.35% -320.53% 66.22% 100.00%
Tax Rate 45.15 % 126.66 % - % 158.37 % 22.88 % - % - % -
  QoQ % -64.35% 0.00% 0.00% 592.18% 0.00% 0.00% -
  Horiz. % 197.33% 553.58% 0.00% 692.18% 100.00% - -
Total Cost 278,783 283,145 280,347 278,105 259,588 260,476 252,124 6.91%
  QoQ % -1.54% 1.00% 0.81% 7.13% -0.34% 3.31% -
  Horiz. % 110.57% 112.30% 111.19% 110.30% 102.96% 103.31% 100.00%
Net Worth 263,871 273,525 275,512 283,854 283,982 279,553 279,545 -3.76%
  QoQ % -3.53% -0.72% -2.94% -0.05% 1.58% 0.00% -
  Horiz. % 94.39% 97.85% 98.56% 101.54% 101.59% 100.00% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 12,409 - - - 12,192 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.78% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 262.70 % - % - % - % 108.16 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 242.88% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 263,871 273,525 275,512 283,854 283,982 279,553 279,545 -3.76%
  QoQ % -3.53% -0.72% -2.94% -0.05% 1.58% 0.00% -
  Horiz. % 94.39% 97.85% 98.56% 101.54% 101.59% 100.00% 100.00%
NOSH 124,099 121,556 121,580 121,612 121,928 124,099 124,099 -
  QoQ % 2.09% -0.02% -0.03% -0.26% -1.75% 0.00% -
  Horiz. % 100.00% 97.95% 97.97% 98.00% 98.25% 100.00% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.92 % -0.27 % -3.48 % -0.38 % 4.29 % -0.66 % -1.47 % -
  QoQ % 811.11% 92.24% -815.79% -108.86% 750.00% 55.10% -
  Horiz. % -130.61% 18.37% 236.73% 25.85% -291.84% 44.90% 100.00%
ROE 1.79 % -0.51 % -2.22 % -0.20 % 3.97 % -0.83 % -1.26 % -
  QoQ % 450.98% 77.03% -1,010.00% -105.04% 578.31% 34.13% -
  Horiz. % -142.06% 40.48% 176.19% 15.87% -315.08% 65.87% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 229.04 232.31 222.84 227.81 222.45 212.21 200.22 9.35%
  QoQ % -1.41% 4.25% -2.18% 2.41% 4.83% 5.99% -
  Horiz. % 114.39% 116.03% 111.30% 113.78% 111.10% 105.99% 100.00%
EPS 3.89 -1.14 -5.03 -0.47 9.24 -1.91 -2.88 -
  QoQ % 441.23% 77.34% -970.21% -105.09% 583.77% 33.68% -
  Horiz. % -135.07% 39.58% 174.65% 16.32% -320.83% 66.32% 100.00%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.1263 2.2502 2.2661 2.3341 2.3291 2.2926 2.2526 -3.76%
  QoQ % -5.51% -0.70% -2.91% 0.21% 1.59% 1.78% -
  Horiz. % 94.39% 99.89% 100.60% 103.62% 103.40% 101.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 229.04 227.55 218.31 223.25 218.56 212.21 200.22 9.35%
  QoQ % 0.65% 4.23% -2.21% 2.15% 2.99% 5.99% -
  Horiz. % 114.39% 113.65% 109.04% 111.50% 109.16% 105.99% 100.00%
EPS 3.89 -1.11 -4.92 -0.46 9.08 -1.91 -2.88 -
  QoQ % 450.45% 77.44% -969.57% -105.07% 575.39% 33.68% -
  Horiz. % -135.07% 38.54% 170.83% 15.97% -315.28% 66.32% 100.00%
DPS 10.00 0.00 0.00 0.00 9.83 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.73% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.1263 2.2041 2.2201 2.2873 2.2884 2.2926 2.2526 -3.76%
  QoQ % -3.53% -0.72% -2.94% -0.05% -0.18% 1.78% -
  Horiz. % 94.39% 97.85% 98.56% 101.54% 101.59% 101.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.9350 1.0000 1.4100 1.4500 1.4600 1.6000 1.5600 -
P/RPS 0.41 0.43 0.63 0.64 0.66 0.75 0.78 -34.79%
  QoQ % -4.65% -31.75% -1.56% -3.03% -12.00% -3.85% -
  Horiz. % 52.56% 55.13% 80.77% 82.05% 84.62% 96.15% 100.00%
P/EPS 24.56 -87.89 -28.05 -306.67 15.79 -83.77 -55.05 -
  QoQ % 127.94% -213.33% 90.85% -2,042.18% 118.85% -52.17% -
  Horiz. % -44.61% 159.65% 50.95% 557.08% -28.68% 152.17% 100.00%
EY 4.07 -1.14 -3.56 -0.33 6.33 -1.19 -1.82 -
  QoQ % 457.02% 67.98% -978.79% -105.21% 631.93% 34.62% -
  Horiz. % -223.63% 62.64% 195.60% 18.13% -347.80% 65.38% 100.00%
DY 10.70 0.00 0.00 0.00 6.85 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 156.20% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.44 0.44 0.62 0.62 0.63 0.70 0.69 -25.85%
  QoQ % 0.00% -29.03% 0.00% -1.59% -10.00% 1.45% -
  Horiz. % 63.77% 63.77% 89.86% 89.86% 91.30% 101.45% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 26/10/17 31/07/17 08/05/17 23/02/17 27/10/16 27/07/16 -
Price 0.9300 1.0000 1.2900 1.5000 1.4900 1.6100 1.6000 -
P/RPS 0.41 0.43 0.58 0.66 0.67 0.76 0.80 -35.88%
  QoQ % -4.65% -25.86% -12.12% -1.49% -11.84% -5.00% -
  Horiz. % 51.25% 53.75% 72.50% 82.50% 83.75% 95.00% 100.00%
P/EPS 24.43 -87.89 -25.66 -317.25 16.12 -84.29 -56.46 -
  QoQ % 127.80% -242.52% 91.91% -2,068.05% 119.12% -49.29% -
  Horiz. % -43.27% 155.67% 45.45% 561.90% -28.55% 149.29% 100.00%
EY 4.09 -1.14 -3.90 -0.32 6.21 -1.19 -1.77 -
  QoQ % 458.77% 70.77% -1,118.75% -105.15% 621.85% 32.77% -
  Horiz. % -231.07% 64.41% 220.34% 18.08% -350.85% 67.23% 100.00%
DY 10.75 0.00 0.00 0.00 6.71 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.21% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.44 0.44 0.57 0.64 0.64 0.70 0.71 -27.25%
  QoQ % 0.00% -22.81% -10.94% 0.00% -8.57% -1.41% -
  Horiz. % 61.97% 61.97% 80.28% 90.14% 90.14% 98.59% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

200  688  506  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.19-0.035 
 AT 0.090.00 
 MAHSING 1.11-0.07 
 PHB 0.03+0.005 
 IMPIANA 0.105+0.025 
 SUPERMX-C1I 0.16-0.01 
 LUSTER-WA 0.11-0.015 
 DGSB 0.21+0.015 
 DNEX 0.205-0.03 
 VC 0.05-0.01 

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