Highlights

[TEXCHEM] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 24-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -35.65%    YoY -     -87.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,083,820 1,010,606 1,027,584 952,928 967,528 1,034,886 899,696 3.15%
  YoY % 7.24% -1.65% 7.83% -1.51% -6.51% 15.03% -
  Horiz. % 120.47% 112.33% 114.21% 105.92% 107.54% 115.03% 100.00%
PBT -10,734 -2,438 22,614 5,714 18,382 7,514 4,778 -
  YoY % -340.28% -110.78% 295.76% -68.92% 144.64% 57.26% -
  Horiz. % -224.65% -51.03% 473.29% 119.59% 384.72% 157.26% 100.00%
Tax -10,220 -7,540 -9,100 -7,604 -5,748 -7,482 -8,074 4.00%
  YoY % -35.54% 17.14% -19.67% -32.29% 23.18% 7.33% -
  Horiz. % 126.58% 93.39% 112.71% 94.18% 71.19% 92.67% 100.00%
NP -20,954 -9,978 13,514 -1,890 12,634 32 -3,296 36.07%
  YoY % -110.00% -173.83% 815.03% -114.96% 39,381.25% 100.97% -
  Horiz. % 635.74% 302.73% -410.01% 57.34% -383.31% -0.97% 100.00%
NP to SH -13,372 -11,462 11,088 2,386 18,660 1,326 -4,030 22.11%
  YoY % -16.66% -203.37% 364.71% -87.21% 1,307.24% 132.90% -
  Horiz. % 331.81% 284.42% -275.14% -59.21% -463.03% -32.90% 100.00%
Tax Rate - % - % 40.24 % 133.08 % 31.27 % 99.57 % 168.98 % -
  YoY % 0.00% 0.00% -69.76% 325.58% -68.59% -41.08% -
  Horiz. % 0.00% 0.00% 23.81% 78.75% 18.51% 58.92% 100.00%
Total Cost 1,104,774 1,020,584 1,014,070 954,818 954,894 1,034,854 902,992 3.42%
  YoY % 8.25% 0.64% 6.21% -0.01% -7.73% 14.60% -
  Horiz. % 122.35% 113.02% 112.30% 105.74% 105.75% 114.60% 100.00%
Net Worth 275,512 279,545 301,000 178,987 196,808 144,140 124,039 14.21%
  YoY % -1.44% -7.13% 68.17% -9.05% 36.54% 16.21% -
  Horiz. % 222.12% 225.37% 242.67% 144.30% 158.67% 116.21% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 37,208 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 335.57 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 275,512 279,545 301,000 178,987 196,808 144,140 124,039 14.21%
  YoY % -1.44% -7.13% 68.17% -9.05% 36.54% 16.21% -
  Horiz. % 222.12% 225.37% 242.67% 144.30% 158.67% 116.21% 100.00%
NOSH 121,580 124,099 124,026 124,099 124,099 124,099 124,039 -0.33%
  YoY % -2.03% 0.06% -0.06% 0.00% 0.00% 0.05% -
  Horiz. % 98.02% 100.05% 99.99% 100.05% 100.05% 100.05% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -1.93 % -0.99 % 1.32 % -0.20 % 1.31 % 0.00 % -0.37 % 31.66%
  YoY % -94.95% -175.00% 760.00% -115.27% 0.00% 0.00% -
  Horiz. % 521.62% 267.57% -356.76% 54.05% -354.05% -0.00% 100.00%
ROE -4.85 % -4.10 % 3.68 % 1.33 % 9.48 % 0.92 % -3.25 % 6.89%
  YoY % -18.29% -211.41% 176.69% -85.97% 930.43% 128.31% -
  Horiz. % 149.23% 126.15% -113.23% -40.92% -291.69% -28.31% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 891.45 814.35 828.52 767.88 779.64 833.92 725.33 3.49%
  YoY % 9.47% -1.71% 7.90% -1.51% -6.51% 14.97% -
  Horiz. % 122.90% 112.27% 114.23% 105.87% 107.49% 114.97% 100.00%
EPS -11.00 -9.38 8.94 1.92 15.04 1.06 -3.26 22.45%
  YoY % -17.27% -204.92% 365.62% -87.23% 1,318.87% 132.52% -
  Horiz. % 337.42% 287.73% -274.23% -58.90% -461.35% -32.52% 100.00%
DPS 0.00 0.00 30.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.2661 2.2526 2.4269 1.4423 1.5859 1.1615 1.0000 14.59%
  YoY % 0.60% -7.18% 68.27% -9.05% 36.54% 16.15% -
  Horiz. % 226.61% 225.26% 242.69% 144.23% 158.59% 116.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 873.35 814.35 828.04 767.88 779.64 833.92 724.98 3.15%
  YoY % 7.25% -1.65% 7.83% -1.51% -6.51% 15.03% -
  Horiz. % 120.47% 112.33% 114.22% 105.92% 107.54% 115.03% 100.00%
EPS -10.78 -9.38 8.93 1.92 15.04 1.06 -3.25 22.10%
  YoY % -14.93% -205.04% 365.10% -87.23% 1,318.87% 132.62% -
  Horiz. % 331.69% 288.62% -274.77% -59.08% -462.77% -32.62% 100.00%
DPS 0.00 0.00 29.98 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.2201 2.2526 2.4255 1.4423 1.5859 1.1615 0.9995 14.21%
  YoY % -1.44% -7.13% 68.17% -9.05% 36.54% 16.21% -
  Horiz. % 222.12% 225.37% 242.67% 144.30% 158.67% 116.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.4100 1.5600 1.5000 0.7700 0.7200 0.5700 0.6500 -
P/RPS 0.16 0.19 0.18 0.10 0.09 0.07 0.09 10.05%
  YoY % -15.79% 5.56% 80.00% 11.11% 28.57% -22.22% -
  Horiz. % 177.78% 211.11% 200.00% 111.11% 100.00% 77.78% 100.00%
P/EPS -12.82 -16.89 16.78 40.05 4.79 53.35 -20.01 -7.15%
  YoY % 24.10% -200.66% -58.10% 736.12% -91.02% 366.62% -
  Horiz. % 64.07% 84.41% -83.86% -200.15% -23.94% -266.62% 100.00%
EY -7.80 -5.92 5.96 2.50 20.88 1.87 -5.00 7.69%
  YoY % -31.76% -199.33% 138.40% -88.03% 1,016.58% 137.40% -
  Horiz. % 156.00% 118.40% -119.20% -50.00% -417.60% -37.40% 100.00%
DY 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.62 0.69 0.62 0.53 0.45 0.49 0.65 -0.78%
  YoY % -10.14% 11.29% 16.98% 17.78% -8.16% -24.62% -
  Horiz. % 95.38% 106.15% 95.38% 81.54% 69.23% 75.38% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 31/07/17 27/07/16 30/07/15 24/07/14 31/07/13 31/07/12 27/07/11 -
Price 1.2900 1.6000 1.6500 0.7950 0.7600 0.6100 0.6400 -
P/RPS 0.14 0.20 0.20 0.10 0.10 0.07 0.09 7.63%
  YoY % -30.00% 0.00% 100.00% 0.00% 42.86% -22.22% -
  Horiz. % 155.56% 222.22% 222.22% 111.11% 111.11% 77.78% 100.00%
P/EPS -11.73 -17.32 18.46 41.35 5.05 57.09 -19.70 -8.27%
  YoY % 32.27% -193.82% -55.36% 718.81% -91.15% 389.80% -
  Horiz. % 59.54% 87.92% -93.71% -209.90% -25.63% -289.80% 100.00%
EY -8.53 -5.77 5.42 2.42 19.78 1.75 -5.08 9.01%
  YoY % -47.83% -206.46% 123.97% -87.77% 1,030.29% 134.45% -
  Horiz. % 167.91% 113.58% -106.69% -47.64% -389.37% -34.45% 100.00%
DY 0.00 0.00 18.18 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.57 0.71 0.68 0.55 0.48 0.53 0.64 -1.91%
  YoY % -19.72% 4.41% 23.64% 14.58% -9.43% -17.19% -
  Horiz. % 89.06% 110.94% 106.25% 85.94% 75.00% 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
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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