Highlights

[TEXCHEM] QoQ TTM 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 -     51.26%    YoY -     10.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,010,723 1,005,984 1,004,851 975,403 937,256 975,050 989,689 1.41%
  QoQ % 0.47% 0.11% 3.02% 4.07% -3.88% -1.48% -
  Horiz. % 102.13% 101.65% 101.53% 98.56% 94.70% 98.52% 100.00%
PBT -21,025 8,962 7,294 8,513 5,926 5,415 3,908 -
  QoQ % -334.60% 22.87% -14.32% 43.66% 9.44% 38.56% -
  Horiz. % -538.00% 229.32% 186.64% 217.84% 151.64% 138.56% 100.00%
Tax 69,766 -8,500 -10,835 -11,151 -11,131 -10,173 -6,507 -
  QoQ % 920.78% 21.55% 2.83% -0.18% -9.42% -56.34% -
  Horiz. % -1,072.17% 130.63% 166.51% 171.37% 171.06% 156.34% 100.00%
NP 48,741 462 -3,541 -2,638 -5,205 -4,758 -2,599 -
  QoQ % 10,450.00% 113.05% -34.23% 49.32% -9.39% -83.07% -
  Horiz. % -1,875.38% -17.78% 136.24% 101.50% 200.27% 183.07% 100.00%
NP to SH 49,368 -54 -2,466 -2,507 -5,144 -3,371 -1,519 -
  QoQ % 91,522.23% 97.81% 1.64% 51.26% -52.60% -121.92% -
  Horiz. % -3,250.03% 3.55% 162.34% 165.04% 338.64% 221.92% 100.00%
Tax Rate - % 94.84 % 148.55 % 130.99 % 187.83 % 187.87 % 166.50 % -
  QoQ % 0.00% -36.16% 13.41% -30.26% -0.02% 12.83% -
  Horiz. % 0.00% 56.96% 89.22% 78.67% 112.81% 112.83% 100.00%
Total Cost 961,982 1,005,522 1,008,392 978,041 942,461 979,808 992,288 -2.04%
  QoQ % -4.33% -0.28% 3.10% 3.78% -3.81% -1.26% -
  Horiz. % 96.95% 101.33% 101.62% 98.56% 94.98% 98.74% 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 0 0 0 0 2,491 4,980 83.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -49.96% -
  Horiz. % 249.21% 0.00% 0.00% 0.00% 0.00% 50.04% 100.00%
Div Payout % 25.14 % - % - % - % - % - % - % -
  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 4.82 % 0.05 % -0.35 % -0.27 % -0.56 % -0.49 % -0.26 % -
  QoQ % 9,540.00% 114.29% -29.63% 51.79% -14.29% -88.46% -
  Horiz. % -1,853.85% -19.23% 134.62% 103.85% 215.38% 188.46% 100.00%
ROE 26.59 % -0.04 % -1.71 % -1.80 % -3.52 % -2.33 % -1.23 % -
  QoQ % 66,575.01% 97.66% 5.00% 48.86% -51.07% -89.43% -
  Horiz. % -2,161.79% 3.25% 139.02% 146.34% 286.18% 189.43% 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 814.38 810.63 809.72 785.99 738.92 784.21 798.75 1.29%
  QoQ % 0.46% 0.11% 3.02% 6.37% -5.78% -1.82% -
  Horiz. % 101.96% 101.49% 101.37% 98.40% 92.51% 98.18% 100.00%
EPS 39.78 -0.04 -1.99 -2.02 -4.06 -2.71 -1.23 -
  QoQ % 99,550.00% 97.99% 1.49% 50.25% -49.82% -120.33% -
  Horiz. % -3,234.15% 3.25% 161.79% 164.23% 330.08% 220.33% 100.00%
DPS 10.00 0.00 0.00 0.00 0.00 2.00 4.00 83.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 250.00% 0.00% 0.00% 0.00% 0.00% 50.00% 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 814.45 810.63 809.72 785.99 755.25 785.70 797.50 1.41%
  QoQ % 0.47% 0.11% 3.02% 4.07% -3.88% -1.48% -
  Horiz. % 102.13% 101.65% 101.53% 98.56% 94.70% 98.52% 100.00%
EPS 39.78 -0.04 -1.99 -2.02 -4.15 -2.72 -1.22 -
  QoQ % 99,550.00% 97.99% 1.49% 51.33% -52.57% -122.95% -
  Horiz. % -3,260.66% 3.28% 163.11% 165.57% 340.16% 222.95% 100.00%
DPS 10.00 0.00 0.00 0.00 0.00 2.01 4.01 83.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -49.88% -
  Horiz. % 249.38% 0.00% 0.00% 0.00% 0.00% 50.12% 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 0.06 0.07 0.07 0.07 0.08 0.08 0.08 -17.38%
  QoQ % -14.29% 0.00% 0.00% -12.50% 0.00% 0.00% -
  Horiz. % 75.00% 87.50% 87.50% 87.50% 100.00% 100.00% 100.00%
P/EPS 1.28 -1,309.93 -28.68 -28.71 -14.79 -23.24 -53.02 -
  QoQ % 100.10% -4,467.40% 0.10% -94.12% 36.36% 56.17% -
  Horiz. % -2.41% 2,470.63% 54.09% 54.15% 27.90% 43.83% 100.00%
EY 78.00 -0.08 -3.49 -3.48 -6.76 -4.30 -1.89 -
  QoQ % 97,600.01% 97.71% -0.29% 48.52% -57.21% -127.51% -
  Horiz. % -4,126.98% 4.23% 184.66% 184.13% 357.67% 227.51% 100.00%
DY 19.61 0.00 0.00 0.00 0.00 3.17 6.15 115.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -48.46% -
  Horiz. % 318.86% 0.00% 0.00% 0.00% 0.00% 51.54% 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 0.06 0.08 0.08 0.08 0.08 0.08 0.08 -17.38%
  QoQ % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
P/EPS 1.32 -1,401.86 -30.70 -29.70 -14.55 -22.87 -52.20 -
  QoQ % 100.09% -4,466.32% -3.37% -104.12% 36.38% 56.19% -
  Horiz. % -2.53% 2,685.56% 58.81% 56.90% 27.87% 43.81% 100.00%
EY 75.77 -0.07 -3.26 -3.37 -6.87 -4.37 -1.92 -
  QoQ % 108,342.84% 97.85% 3.26% 50.95% -57.21% -127.60% -
  Horiz. % -3,946.35% 3.65% 169.79% 175.52% 357.81% 227.60% 100.00%
DY 19.05 0.00 0.00 0.00 0.00 3.23 6.25 109.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -48.32% -
  Horiz. % 304.80% 0.00% 0.00% 0.00% 0.00% 51.68% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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