Highlights

[TEXCHEM] QoQ TTM 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 -     84.12%    YoY -     94.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 975,050 989,689 1,033,025 1,058,695 1,038,076 1,046,318 1,049,823 -4.80%
  QoQ % -1.48% -4.20% -2.42% 1.99% -0.79% -0.33% -
  Horiz. % 92.88% 94.27% 98.40% 100.85% 98.88% 99.67% 100.00%
PBT 5,415 3,908 1,762 2,740 -426 3,859 4,907 6.78%
  QoQ % 38.56% 121.79% -35.69% 743.19% -111.04% -21.36% -
  Horiz. % 110.35% 79.64% 35.91% 55.84% -8.68% 78.64% 100.00%
Tax -10,173 -6,507 -7,236 -5,601 -4,209 -5,349 -6,037 41.56%
  QoQ % -56.34% 10.07% -29.19% -33.07% 21.31% 11.40% -
  Horiz. % 168.51% 107.79% 119.86% 92.78% 69.72% 88.60% 100.00%
NP -4,758 -2,599 -5,474 -2,861 -4,635 -1,490 -1,130 160.53%
  QoQ % -83.07% 52.52% -91.33% 38.27% -211.07% -31.86% -
  Horiz. % 421.06% 230.00% 484.42% 253.19% 410.18% 131.86% 100.00%
NP to SH -3,371 -1,519 -2,787 -491 -3,091 -996 -1,547 68.00%
  QoQ % -121.92% 45.50% -467.62% 84.12% -210.34% 35.62% -
  Horiz. % 217.91% 98.19% 180.16% 31.74% 199.81% 64.38% 100.00%
Tax Rate 187.87 % 166.50 % 410.67 % 204.42 % - % 138.61 % 123.03 % 32.57%
  QoQ % 12.83% -59.46% 100.90% 0.00% 0.00% 12.66% -
  Horiz. % 152.70% 135.33% 333.80% 166.15% 0.00% 112.66% 100.00%
Total Cost 979,808 992,288 1,038,499 1,061,556 1,042,711 1,047,808 1,050,953 -4.56%
  QoQ % -1.26% -4.45% -2.17% 1.81% -0.49% -0.30% -
  Horiz. % 93.23% 94.42% 98.81% 101.01% 99.22% 99.70% 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 4,980 7,473 7,473 7,461 4,973 6,980 -49.64%
  QoQ % -49.96% -33.36% 0.00% 0.16% 50.03% -28.75% -
  Horiz. % 35.70% 71.34% 107.06% 107.06% 106.89% 71.25% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 -0.49 % -0.26 % -0.53 % -0.27 % -0.45 % -0.14 % -0.11 % 170.48%
  QoQ % -88.46% 50.94% -96.30% 40.00% -221.43% -27.27% -
  Horiz. % 445.45% 236.36% 481.82% 245.45% 409.09% 127.27% 100.00%
ROE -2.33 % -1.23 % -1.99 % -0.33 % -2.12 % -0.65 % -1.02 % 73.36%
  QoQ % -89.43% 38.19% -503.03% 84.43% -226.15% 36.27% -
  Horiz. % 228.43% 120.59% 195.10% 32.35% 207.84% 63.73% 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 784.21 798.75 833.13 849.70 834.43 839.40 847.85 -5.06%
  QoQ % -1.82% -4.13% -1.95% 1.83% -0.59% -1.00% -
  Horiz. % 92.49% 94.21% 98.26% 100.22% 98.42% 99.00% 100.00%
EPS -2.71 -1.23 -2.25 -0.39 -2.48 -0.80 -1.25 67.43%
  QoQ % -120.33% 45.33% -476.92% 84.27% -210.00% 36.00% -
  Horiz. % 216.80% 98.40% 180.00% 31.20% 198.40% 64.00% 100.00%
DPS 2.00 4.00 6.00 6.00 6.00 4.00 5.64 -49.87%
  QoQ % -50.00% -33.33% 0.00% 0.00% 50.00% -29.08% -
  Horiz. % 35.46% 70.92% 106.38% 106.38% 106.38% 70.92% 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 785.70 797.50 832.42 853.11 836.49 843.13 845.96 -4.80%
  QoQ % -1.48% -4.19% -2.43% 1.99% -0.79% -0.33% -
  Horiz. % 92.88% 94.27% 98.40% 100.85% 98.88% 99.67% 100.00%
EPS -2.72 -1.22 -2.25 -0.40 -2.49 -0.80 -1.25 67.84%
  QoQ % -122.95% 45.78% -462.50% 83.94% -211.25% 36.00% -
  Horiz. % 217.60% 97.60% 180.00% 32.00% 199.20% 64.00% 100.00%
DPS 2.01 4.01 6.02 6.02 6.01 4.01 5.62 -49.58%
  QoQ % -49.88% -33.39% 0.00% 0.17% 49.88% -28.65% -
  Horiz. % 35.77% 71.35% 107.12% 107.12% 106.94% 71.35% 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 0.08 0.08 0.10 0.10 0.10 0.11 0.12 -23.67%
  QoQ % 0.00% -20.00% 0.00% 0.00% -9.09% -8.33% -
  Horiz. % 66.67% 66.67% 83.33% 83.33% 83.33% 91.67% 100.00%
P/EPS -23.24 -53.02 -38.71 -213.16 -34.21 -112.64 -78.44 -55.52%
  QoQ % 56.17% -36.97% 81.84% -523.09% 69.63% -43.60% -
  Horiz. % 29.63% 67.59% 49.35% 271.75% 43.61% 143.60% 100.00%
EY -4.30 -1.89 -2.58 -0.47 -2.92 -0.89 -1.27 125.31%
  QoQ % -127.51% 26.74% -448.94% 83.90% -228.09% 29.92% -
  Horiz. % 338.58% 148.82% 203.15% 37.01% 229.92% 70.08% 100.00%
DY 3.17 6.15 6.90 7.14 7.06 4.44 5.75 -32.74%
  QoQ % -48.46% -10.87% -3.36% 1.13% 59.01% -22.78% -
  Horiz. % 55.13% 106.96% 120.00% 124.17% 122.78% 77.22% 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 0.08 0.08 0.09 0.09 0.10 0.10 0.11 -19.11%
  QoQ % 0.00% -11.11% 0.00% -10.00% 0.00% -9.09% -
  Horiz. % 72.73% 72.73% 81.82% 81.82% 90.91% 90.91% 100.00%
P/EPS -22.87 -52.20 -34.26 -197.93 -32.20 -102.62 -72.04 -53.43%
  QoQ % 56.19% -52.36% 82.69% -514.69% 68.62% -42.45% -
  Horiz. % 31.75% 72.46% 47.56% 274.75% 44.70% 142.45% 100.00%
EY -4.37 -1.92 -2.92 -0.51 -3.11 -0.97 -1.39 114.46%
  QoQ % -127.60% 34.25% -472.55% 83.60% -220.62% 30.22% -
  Horiz. % 314.39% 138.13% 210.07% 36.69% 223.74% 69.78% 100.00%
DY 3.23 6.25 7.79 7.69 7.50 4.88 6.26 -35.64%
  QoQ % -48.32% -19.77% 1.30% 2.53% 53.69% -22.04% -
  Horiz. % 51.60% 99.84% 124.44% 122.84% 119.81% 77.96% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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