Highlights

[TEXCYCL] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [TEXCYCL]: TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date 22-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     65.18%    YoY -     -12.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 42,368 36,336 27,244 21,076 20,804 14,360 14,184 20.00%
  YoY % 16.60% 33.37% 29.27% 1.31% 44.87% 1.24% -
  Horiz. % 298.70% 256.18% 192.08% 148.59% 146.67% 101.24% 100.00%
PBT 8,764 11,076 8,280 7,360 8,648 6,364 15,568 -9.13%
  YoY % -20.87% 33.77% 12.50% -14.89% 35.89% -59.12% -
  Horiz. % 56.29% 71.15% 53.19% 47.28% 55.55% 40.88% 100.00%
Tax -724 -1,288 -1,016 -1,820 -2,344 -1,768 -2,636 -19.37%
  YoY % 43.79% -26.77% 44.18% 22.35% -32.58% 32.93% -
  Horiz. % 27.47% 48.86% 38.54% 69.04% 88.92% 67.07% 100.00%
NP 8,040 9,788 7,264 5,540 6,304 4,596 12,932 -7.61%
  YoY % -17.86% 34.75% 31.12% -12.12% 37.16% -64.46% -
  Horiz. % 62.17% 75.69% 56.17% 42.84% 48.75% 35.54% 100.00%
NP to SH 8,040 9,788 7,264 5,540 6,304 4,596 12,932 -7.61%
  YoY % -17.86% 34.75% 31.12% -12.12% 37.16% -64.46% -
  Horiz. % 62.17% 75.69% 56.17% 42.84% 48.75% 35.54% 100.00%
Tax Rate 8.26 % 11.63 % 12.27 % 24.73 % 27.10 % 27.78 % 16.93 % -11.27%
  YoY % -28.98% -5.22% -50.38% -8.75% -2.45% 64.09% -
  Horiz. % 48.79% 68.69% 72.47% 146.07% 160.07% 164.09% 100.00%
Total Cost 34,328 26,548 19,980 15,536 14,500 9,764 1,252 73.61%
  YoY % 29.31% 32.87% 28.60% 7.14% 48.50% 679.87% -
  Horiz. % 2,741.85% 2,120.45% 1,595.85% 1,240.89% 1,158.15% 779.87% 100.00%
Net Worth 98,514 87,299 72,792 65,922 63,988 56,643 51,556 11.39%
  YoY % 12.85% 19.93% 10.42% 3.02% 12.97% 9.87% -
  Horiz. % 191.08% 169.33% 141.19% 127.86% 124.11% 109.87% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 98,514 87,299 72,792 65,922 63,988 56,643 51,556 11.39%
  YoY % 12.85% 19.93% 10.42% 3.02% 12.97% 9.87% -
  Horiz. % 191.08% 169.33% 141.19% 127.86% 124.11% 109.87% 100.00%
NOSH 254,559 168,857 169,719 168,902 169,462 171,492 171,058 6.85%
  YoY % 50.75% -0.51% 0.48% -0.33% -1.18% 0.25% -
  Horiz. % 148.81% 98.71% 99.22% 98.74% 99.07% 100.25% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 18.98 % 26.94 % 26.66 % 26.29 % 30.30 % 32.01 % 91.17 % -23.01%
  YoY % -29.55% 1.05% 1.41% -13.23% -5.34% -64.89% -
  Horiz. % 20.82% 29.55% 29.24% 28.84% 33.23% 35.11% 100.00%
ROE 8.16 % 11.21 % 9.98 % 8.40 % 9.85 % 8.11 % 25.08 % -17.06%
  YoY % -27.21% 12.32% 18.81% -14.72% 21.46% -67.66% -
  Horiz. % 32.54% 44.70% 39.79% 33.49% 39.27% 32.34% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.64 21.52 16.05 12.48 12.28 8.37 8.29 12.31%
  YoY % -22.68% 34.08% 28.61% 1.63% 46.71% 0.97% -
  Horiz. % 200.72% 259.59% 193.61% 150.54% 148.13% 100.97% 100.00%
EPS 3.16 5.80 4.28 3.28 3.72 2.68 7.56 -13.53%
  YoY % -45.52% 35.51% 30.49% -11.83% 38.81% -64.55% -
  Horiz. % 41.80% 76.72% 56.61% 43.39% 49.21% 35.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3870 0.5170 0.4289 0.3903 0.3776 0.3303 0.3014 4.25%
  YoY % -25.15% 20.54% 9.89% 3.36% 14.32% 9.59% -
  Horiz. % 128.40% 171.53% 142.30% 129.50% 125.28% 109.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 256,189
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.54 14.18 10.63 8.23 8.12 5.61 5.54 19.99%
  YoY % 16.64% 33.40% 29.16% 1.35% 44.74% 1.26% -
  Horiz. % 298.56% 255.96% 191.88% 148.56% 146.57% 101.26% 100.00%
EPS 3.14 3.82 2.84 2.16 2.46 1.79 5.05 -7.61%
  YoY % -17.80% 34.51% 31.48% -12.20% 37.43% -64.55% -
  Horiz. % 62.18% 75.64% 56.24% 42.77% 48.71% 35.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3845 0.3408 0.2841 0.2573 0.2498 0.2211 0.2012 11.39%
  YoY % 12.82% 19.96% 10.42% 3.00% 12.98% 9.89% -
  Horiz. % 191.10% 169.38% 141.20% 127.88% 124.16% 109.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.6900 1.0900 1.0000 0.5250 0.5400 0.3600 0.3100 -
P/RPS 4.15 5.07 6.23 4.21 4.40 4.30 3.74 1.75%
  YoY % -18.15% -18.62% 47.98% -4.32% 2.33% 14.97% -
  Horiz. % 110.96% 135.56% 166.58% 112.57% 117.65% 114.97% 100.00%
P/EPS 21.85 18.80 23.36 16.01 14.52 13.43 4.10 32.15%
  YoY % 16.22% -19.52% 45.91% 10.26% 8.12% 227.56% -
  Horiz. % 532.93% 458.54% 569.76% 390.49% 354.15% 327.56% 100.00%
EY 4.58 5.32 4.28 6.25 6.89 7.44 24.39 -24.32%
  YoY % -13.91% 24.30% -31.52% -9.29% -7.39% -69.50% -
  Horiz. % 18.78% 21.81% 17.55% 25.63% 28.25% 30.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.78 2.11 2.33 1.35 1.43 1.09 1.03 9.54%
  YoY % -15.64% -9.44% 72.59% -5.59% 31.19% 5.83% -
  Horiz. % 172.82% 204.85% 226.21% 131.07% 138.83% 105.83% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 22/05/17 19/05/16 22/05/15 30/05/14 27/05/13 28/05/12 -
Price 0.7000 1.3000 1.1200 0.5500 0.5900 0.4300 0.3200 -
P/RPS 4.21 6.04 6.98 4.41 4.81 5.14 3.86 1.46%
  YoY % -30.30% -13.47% 58.28% -8.32% -6.42% 33.16% -
  Horiz. % 109.07% 156.48% 180.83% 114.25% 124.61% 133.16% 100.00%
P/EPS 22.16 22.43 26.17 16.77 15.86 16.04 4.23 31.77%
  YoY % -1.20% -14.29% 56.05% 5.74% -1.12% 279.20% -
  Horiz. % 523.88% 530.26% 618.68% 396.45% 374.94% 379.20% 100.00%
EY 4.51 4.46 3.82 5.96 6.31 6.23 23.63 -24.11%
  YoY % 1.12% 16.75% -35.91% -5.55% 1.28% -73.64% -
  Horiz. % 19.09% 18.87% 16.17% 25.22% 26.70% 26.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.81 2.51 2.61 1.41 1.56 1.30 1.06 9.32%
  YoY % -27.89% -3.83% 85.11% -9.62% 20.00% 22.64% -
  Horiz. % 170.75% 236.79% 246.23% 133.02% 147.17% 122.64% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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