[TEXCHEM] YoY Annualized Quarter Result on 2016-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,126,004 1,127,046 1,099,068 1,018,758 1,035,029 1,010,649 955,449 2.77% YoY % -0.09% 2.55% 7.88% -1.57% 2.41% 5.78% - Horiz. % 117.85% 117.96% 115.03% 106.63% 108.33% 105.78% 100.00%
PBT -2,353 -1,221 -3,385 -1,996 19,384 3,261 13,953 - YoY % -92.69% 63.92% -69.61% -110.30% 494.36% -76.63% - Horiz. % -16.87% -8.75% -24.26% -14.30% 138.92% 23.37% 100.00%
Tax -6,216 -9,814 -11,589 -6,936 -9,321 -6,795 -7,830 -3.77% YoY % 36.67% 15.31% -67.09% 25.59% -37.16% 13.21% - Horiz. % 79.38% 125.34% 148.00% 88.57% 119.04% 86.79% 100.00%
NP -8,569 -11,036 -14,974 -8,932 10,062 -3,534 6,122 - YoY % 22.35% 26.30% -67.65% -188.76% 384.69% -157.73% - Horiz. % -139.96% -180.25% -244.58% -145.88% 164.35% -57.73% 100.00%
NP to SH -8,014 -10,262 -10,758 -10,746 9,588 761 11,766 - YoY % 21.90% 4.61% -0.11% -212.08% 1,159.37% -93.53% - Horiz. % -68.11% -87.22% -91.43% -91.33% 81.48% 6.47% 100.00%
Tax Rate - % - % - % - % 48.09 % 208.38 % 56.12 % - YoY % 0.00% 0.00% 0.00% 0.00% -76.92% 271.31% - Horiz. % 0.00% 0.00% 0.00% 0.00% 85.69% 371.31% 100.00%
Total Cost 1,134,573 1,138,082 1,114,042 1,027,690 1,024,966 1,014,183 949,326 3.01% YoY % -0.31% 2.16% 8.40% 0.27% 1.06% 6.83% - Horiz. % 119.51% 119.88% 117.35% 108.25% 107.97% 106.83% 100.00%
Net Worth 237,017 243,902 273,525 279,551 296,159 185,044 180,377 4.65% YoY % -2.82% -10.83% -2.16% -5.61% 60.05% 2.59% - Horiz. % 131.40% 135.22% 151.64% 154.98% 164.19% 102.59% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 24,839 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 100.00% - -
Equity 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 237,017 243,902 273,525 279,551 296,159 185,044 180,377 4.65% YoY % -2.82% -10.83% -2.16% -5.61% 60.05% 2.59% - Horiz. % 131.40% 135.22% 151.64% 154.98% 164.19% 102.59% 100.00%
NOSH 121,193 121,508 121,556 124,099 124,196 124,099 124,099 -0.39% YoY % -0.26% -0.04% -2.05% -0.08% 0.08% 0.00% - Horiz. % 97.66% 97.91% 97.95% 100.00% 100.08% 100.00% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -0.76 % -0.98 % -1.36 % -0.88 % 0.97 % -0.35 % 0.64 % - YoY % 22.45% 27.94% -54.55% -190.72% 377.14% -154.69% - Horiz. % -118.75% -153.13% -212.50% -137.50% 151.56% -54.69% 100.00%
ROE -3.38 % -4.21 % -3.93 % -3.84 % 3.24 % 0.41 % 6.52 % - YoY % 19.71% -7.12% -2.34% -218.52% 690.24% -93.71% - Horiz. % -51.84% -64.57% -60.28% -58.90% 49.69% 6.29% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 929.10 927.55 904.17 835.48 833.38 814.39 769.91 3.18% YoY % 0.17% 2.59% 8.22% 0.25% 2.33% 5.78% - Horiz. % 120.68% 120.48% 117.44% 108.52% 108.24% 105.78% 100.00%
EPS -6.61 -8.44 -8.85 -8.81 7.72 0.61 9.48 - YoY % 21.68% 4.63% -0.45% -214.12% 1,165.57% -93.57% - Horiz. % -69.73% -89.03% -93.35% -92.93% 81.43% 6.43% 100.00%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9557 2.0073 2.2502 2.2926 2.3846 1.4911 1.4535 5.07% YoY % -2.57% -10.79% -1.85% -3.86% 59.92% 2.59% - Horiz. % 134.55% 138.10% 154.81% 157.73% 164.06% 102.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 907.34 908.18 885.64 835.48 834.04 814.39 769.91 2.77% YoY % -0.09% 2.55% 6.00% 0.17% 2.41% 5.78% - Horiz. % 117.85% 117.96% 115.03% 108.52% 108.33% 105.78% 100.00%
EPS -6.46 -8.27 -8.67 -8.81 7.73 0.61 9.48 - YoY % 21.89% 4.61% 1.59% -213.97% 1,167.21% -93.57% - Horiz. % -68.14% -87.24% -91.46% -92.93% 81.54% 6.43% 100.00%
DPS 0.00 0.00 0.00 0.00 20.02 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9099 1.9654 2.2041 2.2926 2.3865 1.4911 1.4535 4.65% YoY % -2.82% -10.83% -3.86% -3.93% 60.05% 2.59% - Horiz. % 131.40% 135.22% 151.64% 157.73% 164.19% 102.59% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.4000 0.8000 1.0000 1.6000 1.5100 0.8050 0.8550 -
P/RPS 0.04 0.09 0.11 0.19 0.18 0.10 0.11 -15.51% YoY % -55.56% -18.18% -42.11% 5.56% 80.00% -9.09% - Horiz. % 36.36% 81.82% 100.00% 172.73% 163.64% 90.91% 100.00%
P/EPS -6.05 -9.47 -11.30 -18.15 19.56 131.22 9.02 - YoY % 36.11% 16.19% 37.74% -192.79% -85.09% 1,354.77% - Horiz. % -67.07% -104.99% -125.28% -201.22% 216.85% 1,454.77% 100.00%
EY -16.53 -10.56 -8.85 -5.51 5.11 0.76 11.09 - YoY % -56.53% -19.32% -60.62% -207.83% 572.37% -93.15% - Horiz. % -149.05% -95.22% -79.80% -49.68% 46.08% 6.85% 100.00%
DY 0.00 0.00 0.00 0.00 13.25 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.20 0.40 0.44 0.70 0.63 0.54 0.59 -16.49% YoY % -50.00% -9.09% -37.14% 11.11% 16.67% -8.47% - Horiz. % 33.90% 67.80% 74.58% 118.64% 106.78% 91.53% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 24/10/19 25/10/18 26/10/17 27/10/16 30/10/15 30/10/14 30/10/13 -
Price 0.4000 0.7300 1.0000 1.6100 1.5000 0.7900 0.9150 -
P/RPS 0.04 0.08 0.11 0.19 0.18 0.10 0.12 -16.72% YoY % -50.00% -27.27% -42.11% 5.56% 80.00% -16.67% - Horiz. % 33.33% 66.67% 91.67% 158.33% 150.00% 83.33% 100.00%
P/EPS -6.05 -8.64 -11.30 -18.27 19.43 128.77 9.65 - YoY % 29.98% 23.54% 38.15% -194.03% -84.91% 1,234.40% - Horiz. % -62.69% -89.53% -117.10% -189.33% 201.35% 1,334.40% 100.00%
EY -16.53 -11.57 -8.85 -5.47 5.15 0.78 10.36 - YoY % -42.87% -30.73% -61.79% -206.21% 560.26% -92.47% - Horiz. % -159.56% -111.68% -85.42% -52.80% 49.71% 7.53% 100.00%
DY 0.00 0.00 0.00 0.00 13.33 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.20 0.36 0.44 0.70 0.63 0.53 0.63 -17.40% YoY % -44.44% -18.18% -37.14% 11.11% 18.87% -15.87% - Horiz. % 31.75% 57.14% 69.84% 111.11% 100.00% 84.13% 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.
Comment
TRB IFR Q3 2016.pdf 
