Highlights

[TEXCHEM] QoQ TTM Result on 2012-12-31 [#4]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     91,522.23%    YoY -     1,059.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 957,340 977,044 982,992 1,010,723 1,005,984 1,004,851 975,403 -1.24%
  QoQ % -2.02% -0.61% -2.74% 0.47% 0.11% 3.02% -
  Horiz. % 98.15% 100.17% 100.78% 103.62% 103.14% 103.02% 100.00%
PBT -15,906 -15,591 -23,118 -21,025 8,962 7,294 8,513 -
  QoQ % -2.02% 32.56% -9.95% -334.60% 22.87% -14.32% -
  Horiz. % -186.84% -183.14% -271.56% -246.98% 105.27% 85.68% 100.00%
Tax 68,851 70,633 72,498 69,766 -8,500 -10,835 -11,151 -
  QoQ % -2.52% -2.57% 3.92% 920.78% 21.55% 2.83% -
  Horiz. % -617.44% -633.42% -650.15% -625.65% 76.23% 97.17% 100.00%
NP 52,945 55,042 49,380 48,741 462 -3,541 -2,638 -
  QoQ % -3.81% 11.47% 1.31% 10,450.00% 113.05% -34.23% -
  Horiz. % -2,007.01% -2,086.50% -1,871.87% -1,847.65% -17.51% 134.23% 100.00%
NP to SH 58,015 58,035 50,718 49,368 -54 -2,466 -2,507 -
  QoQ % -0.03% 14.43% 2.73% 91,522.23% 97.81% 1.64% -
  Horiz. % -2,314.12% -2,314.92% -2,023.06% -1,969.21% 2.15% 98.36% 100.00%
Tax Rate - % - % - % - % 94.84 % 148.55 % 130.99 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -36.16% 13.41% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 72.40% 113.41% 100.00%
Total Cost 904,395 922,002 933,612 961,982 1,005,522 1,008,392 978,041 -5.08%
  QoQ % -1.91% -1.24% -2.95% -4.33% -0.28% 3.10% -
  Horiz. % 92.47% 94.27% 95.46% 98.36% 102.81% 103.10% 100.00%
Net Worth 180,377 196,808 187,302 185,668 141,311 144,140 139,263 18.80%
  QoQ % -8.35% 5.08% 0.88% 31.39% -1.96% 3.50% -
  Horiz. % 129.52% 141.32% 134.49% 133.32% 101.47% 103.50% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 12,410 12,410 12,410 12,410 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 21.39 % 21.39 % 24.47 % 25.14 % - % - % - % -
  QoQ % 0.00% -12.59% -2.67% 0.00% 0.00% 0.00% -
  Horiz. % 85.08% 85.08% 97.33% 100.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 180,377 196,808 187,302 185,668 141,311 144,140 139,263 18.80%
  QoQ % -8.35% 5.08% 0.88% 31.39% -1.96% 3.50% -
  Horiz. % 129.52% 141.32% 134.49% 133.32% 101.47% 103.50% 100.00%
NOSH 124,099 124,099 124,099 124,109 124,099 124,099 124,099 -
  QoQ % 0.00% 0.00% -0.01% 0.01% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.53 % 5.63 % 5.02 % 4.82 % 0.05 % -0.35 % -0.27 % -
  QoQ % -1.78% 12.15% 4.15% 9,540.00% 114.29% -29.63% -
  Horiz. % -2,048.15% -2,085.19% -1,859.26% -1,785.19% -18.52% 129.63% 100.00%
ROE 32.16 % 29.49 % 27.08 % 26.59 % -0.04 % -1.71 % -1.80 % -
  QoQ % 9.05% 8.90% 1.84% 66,575.01% 97.66% 5.00% -
  Horiz. % -1,786.67% -1,638.33% -1,504.44% -1,477.22% 2.22% 95.00% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 771.43 787.31 792.10 814.38 810.63 809.72 785.99 -1.24%
  QoQ % -2.02% -0.60% -2.74% 0.46% 0.11% 3.02% -
  Horiz. % 98.15% 100.17% 100.78% 103.61% 103.13% 103.02% 100.00%
EPS 46.75 46.77 40.87 39.78 -0.04 -1.99 -2.02 -
  QoQ % -0.04% 14.44% 2.74% 99,550.00% 97.99% 1.49% -
  Horiz. % -2,314.36% -2,315.35% -2,023.27% -1,969.31% 1.98% 98.51% 100.00%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 1.4535 1.5859 1.5093 1.4960 1.1387 1.1615 1.1222 18.80%
  QoQ % -8.35% 5.08% 0.89% 31.38% -1.96% 3.50% -
  Horiz. % 129.52% 141.32% 134.49% 133.31% 101.47% 103.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 771.43 787.31 792.10 814.45 810.63 809.72 785.99 -1.24%
  QoQ % -2.02% -0.60% -2.74% 0.47% 0.11% 3.02% -
  Horiz. % 98.15% 100.17% 100.78% 103.62% 103.13% 103.02% 100.00%
EPS 46.75 46.77 40.87 39.78 -0.04 -1.99 -2.02 -
  QoQ % -0.04% 14.44% 2.74% 99,550.00% 97.99% 1.49% -
  Horiz. % -2,314.36% -2,315.35% -2,023.27% -1,969.31% 1.98% 98.51% 100.00%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 1.4535 1.5859 1.5093 1.4961 1.1387 1.1615 1.1222 18.80%
  QoQ % -8.35% 5.08% 0.88% 31.39% -1.96% 3.50% -
  Horiz. % 129.52% 141.32% 134.49% 133.32% 101.47% 103.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.8550 0.7200 0.6000 0.5100 0.5700 0.5700 0.5800 -
P/RPS 0.11 0.09 0.08 0.06 0.07 0.07 0.07 35.13%
  QoQ % 22.22% 12.50% 33.33% -14.29% 0.00% 0.00% -
  Horiz. % 157.14% 128.57% 114.29% 85.71% 100.00% 100.00% 100.00%
P/EPS 1.83 1.54 1.47 1.28 -1,309.93 -28.68 -28.71 -
  QoQ % 18.83% 4.76% 14.84% 100.10% -4,467.40% 0.10% -
  Horiz. % -6.37% -5.36% -5.12% -4.46% 4,562.63% 99.90% 100.00%
EY 54.68 64.95 68.11 78.00 -0.08 -3.49 -3.48 -
  QoQ % -15.81% -4.64% -12.68% 97,600.01% 97.71% -0.29% -
  Horiz. % -1,571.26% -1,866.38% -1,957.18% -2,241.38% 2.30% 100.29% 100.00%
DY 11.70 13.89 16.67 19.61 0.00 0.00 0.00 -
  QoQ % -15.77% -16.68% -14.99% 0.00% 0.00% 0.00% -
  Horiz. % 59.66% 70.83% 85.01% 100.00% - - -
P/NAPS 0.59 0.45 0.40 0.34 0.50 0.49 0.52 8.78%
  QoQ % 31.11% 12.50% 17.65% -32.00% 2.04% -5.77% -
  Horiz. % 113.46% 86.54% 76.92% 65.38% 96.15% 94.23% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/10/13 31/07/13 03/05/13 27/02/13 31/10/12 31/07/12 26/04/12 -
Price 0.9150 0.7600 0.6050 0.5250 0.6100 0.6100 0.6000 -
P/RPS 0.12 0.10 0.08 0.06 0.08 0.08 0.08 31.00%
  QoQ % 20.00% 25.00% 33.33% -25.00% 0.00% 0.00% -
  Horiz. % 150.00% 125.00% 100.00% 75.00% 100.00% 100.00% 100.00%
P/EPS 1.96 1.63 1.48 1.32 -1,401.86 -30.70 -29.70 -
  QoQ % 20.25% 10.14% 12.12% 100.09% -4,466.32% -3.37% -
  Horiz. % -6.60% -5.49% -4.98% -4.44% 4,720.07% 103.37% 100.00%
EY 51.09 61.53 67.55 75.77 -0.07 -3.26 -3.37 -
  QoQ % -16.97% -8.91% -10.85% 108,342.84% 97.85% 3.26% -
  Horiz. % -1,516.02% -1,825.82% -2,004.45% -2,248.37% 2.08% 96.74% 100.00%
DY 10.93 13.16 16.53 19.05 0.00 0.00 0.00 -
  QoQ % -16.95% -20.39% -13.23% 0.00% 0.00% 0.00% -
  Horiz. % 57.38% 69.08% 86.77% 100.00% - - -
P/NAPS 0.63 0.48 0.40 0.35 0.54 0.53 0.53 12.20%
  QoQ % 31.25% 20.00% 14.29% -35.19% 1.89% 0.00% -
  Horiz. % 118.87% 90.57% 75.47% 66.04% 101.89% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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