Highlights

[TEXCHEM] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 30-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -68.09%    YoY -     -93.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,099,068 1,018,758 1,035,029 1,010,649 955,449 1,026,626 934,989 2.73%
  YoY % 7.88% -1.57% 2.41% 5.78% -6.93% 9.80% -
  Horiz. % 117.55% 108.96% 110.70% 108.09% 102.19% 109.80% 100.00%
PBT -3,385 -1,996 19,384 3,261 13,953 7,128 3,080 -
  YoY % -69.61% -110.30% 494.36% -76.63% 95.75% 131.43% -
  Horiz. % -109.91% -64.81% 629.35% 105.89% 453.03% 231.43% 100.00%
Tax -11,589 -6,936 -9,321 -6,795 -7,830 -6,610 -10,118 2.29%
  YoY % -67.09% 25.59% -37.16% 13.21% -18.46% 34.67% -
  Horiz. % 114.53% 68.55% 92.12% 67.16% 77.39% 65.33% 100.00%
NP -14,974 -8,932 10,062 -3,534 6,122 517 -7,038 13.40%
  YoY % -67.65% -188.76% 384.69% -157.73% 1,083.51% 107.35% -
  Horiz. % 212.75% 126.90% -142.96% 50.22% -86.99% -7.35% 100.00%
NP to SH -10,758 -10,746 9,588 761 11,766 237 -6,549 8.62%
  YoY % -0.11% -212.08% 1,159.37% -93.53% 4,857.87% 103.62% -
  Horiz. % 164.27% 164.09% -146.40% -11.62% -179.66% -3.62% 100.00%
Tax Rate - % - % 48.09 % 208.38 % 56.12 % 92.74 % 328.53 % -
  YoY % 0.00% 0.00% -76.92% 271.31% -39.49% -71.77% -
  Horiz. % 0.00% 0.00% 14.64% 63.43% 17.08% 28.23% 100.00%
Total Cost 1,114,042 1,027,690 1,024,966 1,014,183 949,326 1,026,109 942,027 2.83%
  YoY % 8.40% 0.27% 1.06% 6.83% -7.48% 8.93% -
  Horiz. % 118.26% 109.09% 108.80% 107.66% 100.77% 108.93% 100.00%
Net Worth 273,525 279,551 296,159 185,044 180,377 141,311 144,652 11.19%
  YoY % -2.16% -5.61% 60.05% 2.59% 27.65% -2.31% -
  Horiz. % 189.09% 193.26% 204.74% 127.92% 124.70% 97.69% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 24,839 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 259.07 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 273,525 279,551 296,159 185,044 180,377 141,311 144,652 11.19%
  YoY % -2.16% -5.61% 60.05% 2.59% 27.65% -2.31% -
  Horiz. % 189.09% 193.26% 204.74% 127.92% 124.70% 97.69% 100.00%
NOSH 121,556 124,099 124,196 124,099 124,099 124,099 124,197 -0.36%
  YoY % -2.05% -0.08% 0.08% 0.00% 0.00% -0.08% -
  Horiz. % 97.87% 99.92% 100.00% 99.92% 99.92% 99.92% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -1.36 % -0.88 % 0.97 % -0.35 % 0.64 % 0.05 % -0.75 % 10.42%
  YoY % -54.55% -190.72% 377.14% -154.69% 1,180.00% 106.67% -
  Horiz. % 181.33% 117.33% -129.33% 46.67% -85.33% -6.67% 100.00%
ROE -3.93 % -3.84 % 3.24 % 0.41 % 6.52 % 0.17 % -4.53 % -2.34%
  YoY % -2.34% -218.52% 690.24% -93.71% 3,735.29% 103.75% -
  Horiz. % 86.75% 84.77% -71.52% -9.05% -143.93% -3.75% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 904.17 835.48 833.38 814.39 769.91 827.26 752.83 3.10%
  YoY % 8.22% 0.25% 2.33% 5.78% -6.93% 9.89% -
  Horiz. % 120.10% 110.98% 110.70% 108.18% 102.27% 109.89% 100.00%
EPS -8.85 -8.81 7.72 0.61 9.48 0.19 -5.28 8.98%
  YoY % -0.45% -214.12% 1,165.57% -93.57% 4,889.47% 103.60% -
  Horiz. % 167.61% 166.86% -146.21% -11.55% -179.55% -3.60% 100.00%
DPS 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% - - - -
NAPS 2.2502 2.2926 2.3846 1.4911 1.4535 1.1387 1.1647 11.59%
  YoY % -1.85% -3.86% 59.92% 2.59% 27.65% -2.23% -
  Horiz. % 193.20% 196.84% 204.74% 128.02% 124.80% 97.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 885.64 835.48 834.04 814.39 769.91 827.26 753.42 2.73%
  YoY % 6.00% 0.17% 2.41% 5.78% -6.93% 9.80% -
  Horiz. % 117.55% 110.89% 110.70% 108.09% 102.19% 109.80% 100.00%
EPS -8.67 -8.81 7.73 0.61 9.48 0.19 -5.28 8.61%
  YoY % 1.59% -213.97% 1,167.21% -93.57% 4,889.47% 103.60% -
  Horiz. % 164.20% 166.86% -146.40% -11.55% -179.55% -3.60% 100.00%
DPS 0.00 0.00 20.02 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 2.2041 2.2926 2.3865 1.4911 1.4535 1.1387 1.1656 11.19%
  YoY % -3.86% -3.93% 60.05% 2.59% 27.65% -2.31% -
  Horiz. % 189.10% 196.69% 204.74% 127.93% 124.70% 97.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.0000 1.6000 1.5100 0.8050 0.8550 0.5700 0.6300 -
P/RPS 0.11 0.19 0.18 0.10 0.11 0.07 0.08 5.45%
  YoY % -42.11% 5.56% 80.00% -9.09% 57.14% -12.50% -
  Horiz. % 137.50% 237.50% 225.00% 125.00% 137.50% 87.50% 100.00%
P/EPS -11.30 -18.15 19.56 131.22 9.02 298.05 -11.95 -0.93%
  YoY % 37.74% -192.79% -85.09% 1,354.77% -96.97% 2,594.14% -
  Horiz. % 94.56% 151.88% -163.68% -1,098.08% -75.48% -2,494.14% 100.00%
EY -8.85 -5.51 5.11 0.76 11.09 0.34 -8.37 0.93%
  YoY % -60.62% -207.83% 572.37% -93.15% 3,161.76% 104.06% -
  Horiz. % 105.73% 65.83% -61.05% -9.08% -132.50% -4.06% 100.00%
DY 0.00 0.00 13.25 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 0.44 0.70 0.63 0.54 0.59 0.50 0.54 -3.35%
  YoY % -37.14% 11.11% 16.67% -8.47% 18.00% -7.41% -
  Horiz. % 81.48% 129.63% 116.67% 100.00% 109.26% 92.59% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 26/10/17 27/10/16 30/10/15 30/10/14 30/10/13 31/10/12 25/10/11 -
Price 1.0000 1.6100 1.5000 0.7900 0.9150 0.6100 0.6200 -
P/RPS 0.11 0.19 0.18 0.10 0.12 0.07 0.08 5.45%
  YoY % -42.11% 5.56% 80.00% -16.67% 71.43% -12.50% -
  Horiz. % 137.50% 237.50% 225.00% 125.00% 150.00% 87.50% 100.00%
P/EPS -11.30 -18.27 19.43 128.77 9.65 318.96 -11.76 -0.66%
  YoY % 38.15% -194.03% -84.91% 1,234.40% -96.97% 2,812.24% -
  Horiz. % 96.09% 155.36% -165.22% -1,094.98% -82.06% -2,712.24% 100.00%
EY -8.85 -5.47 5.15 0.78 10.36 0.31 -8.51 0.65%
  YoY % -61.79% -206.21% 560.26% -92.47% 3,241.94% 103.64% -
  Horiz. % 104.00% 64.28% -60.52% -9.17% -121.74% -3.64% 100.00%
DY 0.00 0.00 13.33 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 0.44 0.70 0.63 0.53 0.63 0.54 0.53 -3.05%
  YoY % -37.14% 11.11% 18.87% -15.87% 16.67% 1.89% -
  Horiz. % 83.02% 132.08% 118.87% 100.00% 118.87% 101.89% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

323  253  585  1338 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.165-0.01 
 LAMBO 0.025+0.005 
 DATAPRP 0.975+0.22 
 DNEX 0.825+0.005 
 CNI 0.205-0.01 
 WIDAD 0.50+0.01 
 LKL 0.395+0.035 
 REX 0.24+0.005 
 MACPIE 0.09+0.01 
 HSI-HGK 0.195-0.055 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS