Highlights

[TEXCHEM] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -44.40%    YoY -     364.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,095,778 1,083,820 1,010,606 1,027,584 952,928 967,528 1,034,886 0.96%
  YoY % 1.10% 7.24% -1.65% 7.83% -1.51% -6.51% -
  Horiz. % 105.88% 104.73% 97.65% 99.29% 92.08% 93.49% 100.00%
PBT -1,776 -10,734 -2,438 22,614 5,714 18,382 7,514 -
  YoY % 83.45% -340.28% -110.78% 295.76% -68.92% 144.64% -
  Horiz. % -23.64% -142.85% -32.45% 300.96% 76.04% 244.64% 100.00%
Tax -9,522 -10,220 -7,540 -9,100 -7,604 -5,748 -7,482 4.10%
  YoY % 6.83% -35.54% 17.14% -19.67% -32.29% 23.18% -
  Horiz. % 127.27% 136.59% 100.78% 121.63% 101.63% 76.82% 100.00%
NP -11,298 -20,954 -9,978 13,514 -1,890 12,634 32 -
  YoY % 46.08% -110.00% -173.83% 815.03% -114.96% 39,381.25% -
  Horiz. % -35,306.25% -65,481.25% -31,181.25% 42,231.25% -5,906.25% 39,481.25% 100.00%
NP to SH -11,228 -13,372 -11,462 11,088 2,386 18,660 1,326 -
  YoY % 16.03% -16.66% -203.37% 364.71% -87.21% 1,307.24% -
  Horiz. % -846.76% -1,008.45% -864.40% 836.20% 179.94% 1,407.24% 100.00%
Tax Rate - % - % - % 40.24 % 133.08 % 31.27 % 99.57 % -
  YoY % 0.00% 0.00% 0.00% -69.76% 325.58% -68.59% -
  Horiz. % 0.00% 0.00% 0.00% 40.41% 133.65% 31.41% 100.00%
Total Cost 1,107,076 1,104,774 1,020,584 1,014,070 954,818 954,894 1,034,854 1.13%
  YoY % 0.21% 8.25% 0.64% 6.21% -0.01% -7.73% -
  Horiz. % 106.98% 106.76% 98.62% 97.99% 92.27% 92.27% 100.00%
Net Worth 250,573 275,512 279,545 301,000 178,987 196,808 144,140 9.65%
  YoY % -9.05% -1.44% -7.13% 68.17% -9.05% 36.54% -
  Horiz. % 173.84% 191.14% 193.94% 208.82% 124.18% 136.54% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 37,208 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 250,573 275,512 279,545 301,000 178,987 196,808 144,140 9.65%
  YoY % -9.05% -1.44% -7.13% 68.17% -9.05% 36.54% -
  Horiz. % 173.84% 191.14% 193.94% 208.82% 124.18% 136.54% 100.00%
NOSH 121,508 121,580 124,099 124,026 124,099 124,099 124,099 -0.35%
  YoY % -0.06% -2.03% 0.06% -0.06% 0.00% 0.00% -
  Horiz. % 97.91% 97.97% 100.00% 99.94% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -1.03 % -1.93 % -0.99 % 1.32 % -0.20 % 1.31 % 0.00 % -
  YoY % 46.63% -94.95% -175.00% 760.00% -115.27% 0.00% -
  Horiz. % -78.63% -147.33% -75.57% 100.76% -15.27% 100.00% -
ROE -4.48 % -4.85 % -4.10 % 3.68 % 1.33 % 9.48 % 0.92 % -
  YoY % 7.63% -18.29% -211.41% 176.69% -85.97% 930.43% -
  Horiz. % -486.96% -527.17% -445.65% 400.00% 144.57% 1,030.43% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 901.82 891.45 814.35 828.52 767.88 779.64 833.92 1.31%
  YoY % 1.16% 9.47% -1.71% 7.90% -1.51% -6.51% -
  Horiz. % 108.14% 106.90% 97.65% 99.35% 92.08% 93.49% 100.00%
EPS -9.24 -11.00 -9.38 8.94 1.92 15.04 1.06 -
  YoY % 16.00% -17.27% -204.92% 365.62% -87.23% 1,318.87% -
  Horiz. % -871.70% -1,037.74% -884.91% 843.40% 181.13% 1,418.87% 100.00%
DPS 0.00 0.00 0.00 30.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.0622 2.2661 2.2526 2.4269 1.4423 1.5859 1.1615 10.04%
  YoY % -9.00% 0.60% -7.18% 68.27% -9.05% 36.54% -
  Horiz. % 177.55% 195.10% 193.94% 208.95% 124.18% 136.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 882.99 873.35 814.35 828.04 767.88 779.64 833.92 0.96%
  YoY % 1.10% 7.25% -1.65% 7.83% -1.51% -6.51% -
  Horiz. % 105.88% 104.73% 97.65% 99.29% 92.08% 93.49% 100.00%
EPS -9.05 -10.78 -9.38 8.93 1.92 15.04 1.06 -
  YoY % 16.05% -14.93% -205.04% 365.10% -87.23% 1,318.87% -
  Horiz. % -853.77% -1,016.98% -884.91% 842.45% 181.13% 1,418.87% 100.00%
DPS 0.00 0.00 0.00 29.98 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.0191 2.2201 2.2526 2.4255 1.4423 1.5859 1.1615 9.65%
  YoY % -9.05% -1.44% -7.13% 68.17% -9.05% 36.54% -
  Horiz. % 173.84% 191.14% 193.94% 208.82% 124.18% 136.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.8250 1.4100 1.5600 1.5000 0.7700 0.7200 0.5700 -
P/RPS 0.09 0.16 0.19 0.18 0.10 0.09 0.07 4.28%
  YoY % -43.75% -15.79% 5.56% 80.00% 11.11% 28.57% -
  Horiz. % 128.57% 228.57% 271.43% 257.14% 142.86% 128.57% 100.00%
P/EPS -8.93 -12.82 -16.89 16.78 40.05 4.79 53.35 -
  YoY % 30.34% 24.10% -200.66% -58.10% 736.12% -91.02% -
  Horiz. % -16.74% -24.03% -31.66% 31.45% 75.07% 8.98% 100.00%
EY -11.20 -7.80 -5.92 5.96 2.50 20.88 1.87 -
  YoY % -43.59% -31.76% -199.33% 138.40% -88.03% 1,016.58% -
  Horiz. % -598.93% -417.11% -316.58% 318.72% 133.69% 1,116.58% 100.00%
DY 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.40 0.62 0.69 0.62 0.53 0.45 0.49 -3.32%
  YoY % -35.48% -10.14% 11.29% 16.98% 17.78% -8.16% -
  Horiz. % 81.63% 126.53% 140.82% 126.53% 108.16% 91.84% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/07/18 31/07/17 27/07/16 30/07/15 24/07/14 31/07/13 31/07/12 -
Price 0.8150 1.2900 1.6000 1.6500 0.7950 0.7600 0.6100 -
P/RPS 0.09 0.14 0.20 0.20 0.10 0.10 0.07 4.28%
  YoY % -35.71% -30.00% 0.00% 100.00% 0.00% 42.86% -
  Horiz. % 128.57% 200.00% 285.71% 285.71% 142.86% 142.86% 100.00%
P/EPS -8.82 -11.73 -17.32 18.46 41.35 5.05 57.09 -
  YoY % 24.81% 32.27% -193.82% -55.36% 718.81% -91.15% -
  Horiz. % -15.45% -20.55% -30.34% 32.33% 72.43% 8.85% 100.00%
EY -11.34 -8.53 -5.77 5.42 2.42 19.78 1.75 -
  YoY % -32.94% -47.83% -206.46% 123.97% -87.77% 1,030.29% -
  Horiz. % -648.00% -487.43% -329.71% 309.71% 138.29% 1,130.29% 100.00%
DY 0.00 0.00 0.00 18.18 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.40 0.57 0.71 0.68 0.55 0.48 0.53 -4.58%
  YoY % -29.82% -19.72% 4.41% 23.64% 14.58% -9.43% -
  Horiz. % 75.47% 107.55% 133.96% 128.30% 103.77% 90.57% 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
 
 

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