Highlights

[TEXCHEM] QoQ TTM Result on 2013-12-31 [#4]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -85.35%    YoY -     -82.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 995,015 946,315 960,459 953,615 957,340 977,044 982,992 0.81%
  QoQ % 5.15% -1.47% 0.72% -0.39% -2.02% -0.61% -
  Horiz. % 101.22% 96.27% 97.71% 97.01% 97.39% 99.39% 100.00%
PBT 3,984 5,669 14,704 12,003 -15,906 -15,591 -23,118 -
  QoQ % -29.72% -61.45% 22.50% 175.46% -2.02% 32.56% -
  Horiz. % -17.23% -24.52% -63.60% -51.92% 68.80% 67.44% 100.00%
Tax -8,489 -10,193 -10,767 -9,265 68,851 70,633 72,498 -
  QoQ % 16.72% 5.33% -16.21% -113.46% -2.52% -2.57% -
  Horiz. % -11.71% -14.06% -14.85% -12.78% 94.97% 97.43% 100.00%
NP -4,505 -4,524 3,937 2,738 52,945 55,042 49,380 -
  QoQ % 0.42% -214.91% 43.79% -94.83% -3.81% 11.47% -
  Horiz. % -9.12% -9.16% 7.97% 5.54% 107.22% 111.47% 100.00%
NP to SH 245 362 9,258 8,499 58,015 58,035 50,718 -97.13%
  QoQ % -32.32% -96.09% 8.93% -85.35% -0.03% 14.43% -
  Horiz. % 0.48% 0.71% 18.25% 16.76% 114.39% 114.43% 100.00%
Tax Rate 213.08 % 179.80 % 73.22 % 77.19 % - % - % - % -
  QoQ % 18.51% 145.56% -5.14% 0.00% 0.00% 0.00% -
  Horiz. % 276.05% 232.93% 94.86% 100.00% - - -
Total Cost 999,520 950,839 956,522 950,877 904,395 922,002 933,612 4.65%
  QoQ % 5.12% -0.59% 0.59% 5.14% -1.91% -1.24% -
  Horiz. % 107.06% 101.85% 102.45% 101.85% 96.87% 98.76% 100.00%
Net Worth 185,492 182,691 179,993 178,623 180,377 196,808 187,302 -0.64%
  QoQ % 1.53% 1.50% 0.77% -0.97% -8.35% 5.08% -
  Horiz. % 99.03% 97.54% 96.10% 95.37% 96.30% 105.08% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 0 0 0 0 12,410 12,410 12,410 -
  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%
Div Payout % - % - % - % - % 21.39 % 21.39 % 24.47 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -12.59% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 87.41% 87.41% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 185,492 182,691 179,993 178,623 180,377 196,808 187,302 -0.64%
  QoQ % 1.53% 1.50% 0.77% -0.97% -8.35% 5.08% -
  Horiz. % 99.03% 97.54% 96.10% 95.37% 96.30% 105.08% 100.00%
NOSH 124,400 126,666 124,099 123,846 124,099 124,099 124,099 0.16%
  QoQ % -1.79% 2.07% 0.20% -0.20% 0.00% 0.00% -
  Horiz. % 100.24% 102.07% 100.00% 99.80% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.45 % -0.48 % 0.41 % 0.29 % 5.53 % 5.63 % 5.02 % -
  QoQ % 6.25% -217.07% 41.38% -94.76% -1.78% 12.15% -
  Horiz. % -8.96% -9.56% 8.17% 5.78% 110.16% 112.15% 100.00%
ROE 0.13 % 0.20 % 5.14 % 4.76 % 32.16 % 29.49 % 27.08 % -97.14%
  QoQ % -35.00% -96.11% 7.98% -85.20% 9.05% 8.90% -
  Horiz. % 0.48% 0.74% 18.98% 17.58% 118.76% 108.90% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 799.85 747.09 773.95 770.00 771.43 787.31 792.10 0.65%
  QoQ % 7.06% -3.47% 0.51% -0.19% -2.02% -0.60% -
  Horiz. % 100.98% 94.32% 97.71% 97.21% 97.39% 99.40% 100.00%
EPS 0.20 0.29 7.46 6.86 46.75 46.77 40.87 -97.11%
  QoQ % -31.03% -96.11% 8.75% -85.33% -0.04% 14.44% -
  Horiz. % 0.49% 0.71% 18.25% 16.78% 114.39% 114.44% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 10.00 10.00 -
  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 1.4911 1.4423 1.4504 1.4423 1.4535 1.5859 1.5093 -0.80%
  QoQ % 3.38% -0.56% 0.56% -0.77% -8.35% 5.08% -
  Horiz. % 98.79% 95.56% 96.10% 95.56% 96.30% 105.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 801.79 762.55 773.95 768.43 771.43 787.31 792.10 0.81%
  QoQ % 5.15% -1.47% 0.72% -0.39% -2.02% -0.60% -
  Horiz. % 101.22% 96.27% 97.71% 97.01% 97.39% 99.40% 100.00%
EPS 0.20 0.29 7.46 6.85 46.75 46.77 40.87 -97.11%
  QoQ % -31.03% -96.11% 8.91% -85.35% -0.04% 14.44% -
  Horiz. % 0.49% 0.71% 18.25% 16.76% 114.39% 114.44% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 10.00 10.00 -
  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 1.4947 1.4721 1.4504 1.4394 1.4535 1.5859 1.5093 -0.65%
  QoQ % 1.54% 1.50% 0.76% -0.97% -8.35% 5.08% -
  Horiz. % 99.03% 97.54% 96.10% 95.37% 96.30% 105.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.8050 0.7700 0.7300 0.8400 0.8550 0.7200 0.6000 -
P/RPS 0.10 0.10 0.09 0.11 0.11 0.09 0.08 16.02%
  QoQ % 0.00% 11.11% -18.18% 0.00% 22.22% 12.50% -
  Horiz. % 125.00% 125.00% 112.50% 137.50% 137.50% 112.50% 100.00%
P/EPS 408.74 269.43 9.79 12.24 1.83 1.54 1.47 4,145.54%
  QoQ % 51.71% 2,652.09% -20.02% 568.85% 18.83% 4.76% -
  Horiz. % 27,805.44% 18,328.57% 665.99% 832.65% 124.49% 104.76% 100.00%
EY 0.24 0.37 10.22 8.17 54.68 64.95 68.11 -97.68%
  QoQ % -35.14% -96.38% 25.09% -85.06% -15.81% -4.64% -
  Horiz. % 0.35% 0.54% 15.01% 12.00% 80.28% 95.36% 100.00%
DY 0.00 0.00 0.00 0.00 11.70 13.89 16.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -15.77% -16.68% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 70.19% 83.32% 100.00%
P/NAPS 0.54 0.53 0.50 0.58 0.59 0.45 0.40 22.13%
  QoQ % 1.89% 6.00% -13.79% -1.69% 31.11% 12.50% -
  Horiz. % 135.00% 132.50% 125.00% 145.00% 147.50% 112.50% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/10/14 24/07/14 29/04/14 26/02/14 30/10/13 31/07/13 03/05/13 -
Price 0.7900 0.7950 0.7400 0.8450 0.9150 0.7600 0.6050 -
P/RPS 0.10 0.11 0.10 0.11 0.12 0.10 0.08 16.02%
  QoQ % -9.09% 10.00% -9.09% -8.33% 20.00% 25.00% -
  Horiz. % 125.00% 137.50% 125.00% 137.50% 150.00% 125.00% 100.00%
P/EPS 401.13 278.18 9.92 12.31 1.96 1.63 1.48 4,073.84%
  QoQ % 44.20% 2,704.23% -19.42% 528.06% 20.25% 10.14% -
  Horiz. % 27,103.38% 18,795.95% 670.27% 831.76% 132.43% 110.14% 100.00%
EY 0.25 0.36 10.08 8.12 51.09 61.53 67.55 -97.60%
  QoQ % -30.56% -96.43% 24.14% -84.11% -16.97% -8.91% -
  Horiz. % 0.37% 0.53% 14.92% 12.02% 75.63% 91.09% 100.00%
DY 0.00 0.00 0.00 0.00 10.93 13.16 16.53 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -16.95% -20.39% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.12% 79.61% 100.00%
P/NAPS 0.53 0.55 0.51 0.59 0.63 0.48 0.40 20.62%
  QoQ % -3.64% 7.84% -13.56% -6.35% 31.25% 20.00% -
  Horiz. % 132.50% 137.50% 127.50% 147.50% 157.50% 120.00% 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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS