Highlights

[TEXCHEM] QoQ TTM Result on 2016-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 29-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -71.72%    YoY -     -45.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,035,299 1,043,222 1,046,936 1,035,171 1,055,425 1,040,948 1,059,991 -1.55%
  QoQ % -0.76% -0.35% 1.14% -1.92% 1.39% -1.80% -
  Horiz. % 97.67% 98.42% 98.77% 97.66% 99.57% 98.20% 100.00%
PBT 13,598 7,374 10,883 16,406 23,409 15,630 11,988 8.72%
  QoQ % 84.40% -32.24% -33.66% -29.92% 49.77% 30.38% -
  Horiz. % 113.43% 61.51% 90.78% 136.85% 195.27% 130.38% 100.00%
Tax -8,655 -9,610 -10,619 -11,121 -11,399 -8,715 -7,569 9.31%
  QoQ % 9.94% 9.50% 4.51% 2.44% -30.80% -15.14% -
  Horiz. % 114.35% 126.97% 140.30% 146.93% 150.60% 115.14% 100.00%
NP 4,943 -2,236 264 5,285 12,010 6,915 4,419 7.72%
  QoQ % 321.06% -946.97% -95.00% -56.00% 73.68% 56.48% -
  Horiz. % 111.86% -50.60% 5.97% 119.60% 271.78% 156.48% 100.00%
NP to SH 3,213 -5,212 -1,236 2,839 10,039 7,804 5,535 -30.30%
  QoQ % 161.65% -321.68% -143.54% -71.72% 28.64% 40.99% -
  Horiz. % 58.05% -94.16% -22.33% 51.29% 181.37% 140.99% 100.00%
Tax Rate 63.65 % 130.32 % 97.57 % 67.79 % 48.69 % 55.76 % 63.14 % 0.54%
  QoQ % -51.16% 33.57% 43.93% 39.23% -12.68% -11.69% -
  Horiz. % 100.81% 206.40% 154.53% 107.36% 77.11% 88.31% 100.00%
Total Cost 1,030,356 1,045,458 1,046,672 1,029,886 1,043,415 1,034,033 1,055,572 -1.59%
  QoQ % -1.44% -0.12% 1.63% -1.30% 0.91% -2.04% -
  Horiz. % 97.61% 99.04% 99.16% 97.57% 98.85% 97.96% 100.00%
Net Worth 283,982 279,553 275,083 278,401 282,912 295,295 300,935 -3.77%
  QoQ % 1.58% 1.62% -1.19% -1.59% -4.19% -1.87% -
  Horiz. % 94.37% 92.89% 91.41% 92.51% 94.01% 98.13% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 12,192 12,394 12,394 18,594 31,004 18,609 18,609 -24.47%
  QoQ % -1.63% 0.00% -33.34% -40.03% 66.60% 0.00% -
  Horiz. % 65.52% 66.60% 66.60% 99.92% 166.60% 100.00% 100.00%
Div Payout % 379.48 % - % - % 654.98 % 308.84 % 238.47 % 336.22 % 8.36%
  QoQ % 0.00% 0.00% 0.00% 112.08% 29.51% -29.07% -
  Horiz. % 112.87% 0.00% 0.00% 194.81% 91.86% 70.93% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 283,982 279,553 275,083 278,401 282,912 295,295 300,935 -3.77%
  QoQ % 1.58% 1.62% -1.19% -1.59% -4.19% -1.87% -
  Horiz. % 94.37% 92.89% 91.41% 92.51% 94.01% 98.13% 100.00%
NOSH 121,928 121,937 122,118 122,320 123,948 123,834 124,000 -1.11%
  QoQ % -0.01% -0.15% -0.17% -1.31% 0.09% -0.13% -
  Horiz. % 98.33% 98.34% 98.48% 98.65% 99.96% 99.87% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.48 % -0.21 % 0.03 % 0.51 % 1.14 % 0.66 % 0.42 % 9.27%
  QoQ % 328.57% -800.00% -94.12% -55.26% 72.73% 57.14% -
  Horiz. % 114.29% -50.00% 7.14% 121.43% 271.43% 157.14% 100.00%
ROE 1.13 % -1.86 % -0.45 % 1.02 % 3.55 % 2.64 % 1.84 % -27.64%
  QoQ % 160.75% -313.33% -144.12% -71.27% 34.47% 43.48% -
  Horiz. % 61.41% -101.09% -24.46% 55.43% 192.93% 143.48% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 849.11 855.54 857.31 846.28 851.50 840.60 854.83 -0.44%
  QoQ % -0.75% -0.21% 1.30% -0.61% 1.30% -1.66% -
  Horiz. % 99.33% 100.08% 100.29% 99.00% 99.61% 98.34% 100.00%
EPS 2.64 -4.27 -1.01 2.32 8.10 6.30 4.46 -29.39%
  QoQ % 161.83% -322.77% -143.53% -71.36% 28.57% 41.26% -
  Horiz. % 59.19% -95.74% -22.65% 52.02% 181.61% 141.26% 100.00%
DPS 10.00 10.00 10.00 15.00 25.00 15.00 15.00 -23.59%
  QoQ % 0.00% 0.00% -33.33% -40.00% 66.67% 0.00% -
  Horiz. % 66.67% 66.67% 66.67% 100.00% 166.67% 100.00% 100.00%
NAPS 2.3291 2.2926 2.2526 2.2760 2.2825 2.3846 2.4269 -2.69%
  QoQ % 1.59% 1.78% -1.03% -0.28% -4.28% -1.74% -
  Horiz. % 95.97% 94.47% 92.82% 93.78% 94.05% 98.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 834.25 840.64 843.63 834.15 850.47 838.80 854.15 -1.55%
  QoQ % -0.76% -0.35% 1.14% -1.92% 1.39% -1.80% -
  Horiz. % 97.67% 98.42% 98.77% 97.66% 99.57% 98.20% 100.00%
EPS 2.59 -4.20 -1.00 2.29 8.09 6.29 4.46 -30.28%
  QoQ % 161.67% -320.00% -143.67% -71.69% 28.62% 41.03% -
  Horiz. % 58.07% -94.17% -22.42% 51.35% 181.39% 141.03% 100.00%
DPS 9.83 9.99 9.99 14.98 24.98 15.00 15.00 -24.46%
  QoQ % -1.60% 0.00% -33.31% -40.03% 66.53% 0.00% -
  Horiz. % 65.53% 66.60% 66.60% 99.87% 166.53% 100.00% 100.00%
NAPS 2.2884 2.2527 2.2166 2.2434 2.2797 2.3795 2.4250 -3.77%
  QoQ % 1.58% 1.63% -1.19% -1.59% -4.19% -1.88% -
  Horiz. % 94.37% 92.89% 91.41% 92.51% 94.01% 98.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.4600 1.6000 1.5600 1.7200 1.8200 1.5100 1.5000 -
P/RPS 0.17 0.19 0.18 0.20 0.21 0.18 0.18 -3.72%
  QoQ % -10.53% 5.56% -10.00% -4.76% 16.67% 0.00% -
  Horiz. % 94.44% 105.56% 100.00% 111.11% 116.67% 100.00% 100.00%
P/EPS 55.40 -37.43 -154.13 74.11 22.47 23.96 33.60 39.35%
  QoQ % 248.01% 75.72% -307.97% 229.82% -6.22% -28.69% -
  Horiz. % 164.88% -111.40% -458.72% 220.57% 66.88% 71.31% 100.00%
EY 1.80 -2.67 -0.65 1.35 4.45 4.17 2.98 -28.43%
  QoQ % 167.42% -310.77% -148.15% -69.66% 6.71% 39.93% -
  Horiz. % 60.40% -89.60% -21.81% 45.30% 149.33% 139.93% 100.00%
DY 6.85 6.25 6.41 8.72 13.74 9.93 10.00 -22.20%
  QoQ % 9.60% -2.50% -26.49% -36.54% 38.37% -0.70% -
  Horiz. % 68.50% 62.50% 64.10% 87.20% 137.40% 99.30% 100.00%
P/NAPS 0.63 0.70 0.69 0.76 0.80 0.63 0.62 1.07%
  QoQ % -10.00% 1.45% -9.21% -5.00% 26.98% 1.61% -
  Horiz. % 101.61% 112.90% 111.29% 122.58% 129.03% 101.61% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 27/10/16 27/07/16 29/04/16 29/02/16 30/10/15 30/07/15 -
Price 1.4900 1.6100 1.6000 1.6800 1.7200 1.5000 1.6500 -
P/RPS 0.18 0.19 0.19 0.20 0.20 0.18 0.19 -3.52%
  QoQ % -5.26% 0.00% -5.00% 0.00% 11.11% -5.26% -
  Horiz. % 94.74% 100.00% 100.00% 105.26% 105.26% 94.74% 100.00%
P/EPS 56.54 -37.67 -158.08 72.38 21.24 23.80 36.96 32.59%
  QoQ % 250.09% 76.17% -318.40% 240.77% -10.76% -35.61% -
  Horiz. % 152.98% -101.92% -427.71% 195.83% 57.47% 64.39% 100.00%
EY 1.77 -2.65 -0.63 1.38 4.71 4.20 2.71 -24.62%
  QoQ % 166.79% -320.63% -145.65% -70.70% 12.14% 54.98% -
  Horiz. % 65.31% -97.79% -23.25% 50.92% 173.80% 154.98% 100.00%
DY 6.71 6.21 6.25 8.93 14.53 10.00 9.09 -18.25%
  QoQ % 8.05% -0.64% -30.01% -38.54% 45.30% 10.01% -
  Horiz. % 73.82% 68.32% 68.76% 98.24% 159.85% 110.01% 100.00%
P/NAPS 0.64 0.70 0.71 0.74 0.75 0.63 0.68 -3.94%
  QoQ % -8.57% -1.41% -4.05% -1.33% 19.05% -7.35% -
  Horiz. % 94.12% 102.94% 104.41% 108.82% 110.29% 92.65% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS