[TEXCHEM] YoY Annualized Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,134,545 1,131,733 1,108,533 1,035,299 1,054,115 1,022,663 953,615 2.94% YoY % 0.25% 2.09% 7.07% -1.79% 3.08% 7.24% - Horiz. % 118.97% 118.68% 116.25% 108.57% 110.54% 107.24% 100.00%
PBT 833 4,895 7,395 13,598 23,496 3,538 12,003 -35.88% YoY % -82.98% -33.81% -45.62% -42.13% 564.10% -70.52% - Horiz. % 6.94% 40.78% 61.61% 113.29% 195.75% 29.48% 100.00%
Tax -8,256 -11,235 -13,177 -8,655 -11,436 -6,821 -9,265 -1.90% YoY % 26.52% 14.74% -52.25% 24.32% -67.66% 26.38% - Horiz. % 89.11% 121.26% 142.22% 93.42% 123.43% 73.62% 100.00%
NP -7,423 -6,340 -5,782 4,943 12,060 -3,283 2,738 - YoY % -17.08% -9.65% -216.97% -59.01% 467.35% -219.91% - Horiz. % -271.11% -231.56% -211.18% 180.53% 440.47% -119.91% 100.00%
NP to SH -6,882 -6,752 -3,345 3,213 10,079 1,184 8,499 - YoY % -1.93% -101.85% -204.11% -68.12% 751.27% -86.07% - Horiz. % -80.97% -79.44% -39.36% 37.80% 118.59% 13.93% 100.00%
Tax Rate 991.12 % 229.52 % 178.19 % 63.65 % 48.67 % 192.79 % 77.19 % 52.99% YoY % 331.82% 28.81% 179.95% 30.78% -74.75% 149.76% - Horiz. % 1,284.00% 297.34% 230.85% 82.46% 63.05% 249.76% 100.00%
Total Cost 1,141,968 1,138,073 1,114,315 1,030,356 1,042,055 1,025,946 950,877 3.10% YoY % 0.34% 2.13% 8.15% -1.12% 1.57% 7.89% - Horiz. % 120.10% 119.69% 117.19% 108.36% 109.59% 107.89% 100.00%
Net Worth 236,104 244,765 263,871 283,982 283,316 191,533 179,027 4.72% YoY % -3.54% -7.24% -7.08% 0.23% 47.92% 6.99% - Horiz. % 131.88% 136.72% 147.39% 158.63% 158.25% 106.99% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 12,409 12,192 31,031 - - - YoY % 0.00% 0.00% 1.78% -60.71% 0.00% 0.00% - Horiz. % 0.00% 0.00% 39.99% 39.29% 100.00% - -
Div Payout % - % - % - % 379.48 % 307.88 % - % - % - YoY % 0.00% 0.00% 0.00% 23.26% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 123.26% 100.00% - -
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 236,104 244,765 263,871 283,982 283,316 191,533 179,027 4.72% YoY % -3.54% -7.24% -7.08% 0.23% 47.92% 6.99% - Horiz. % 131.88% 136.72% 147.39% 158.63% 158.25% 106.99% 100.00%
NOSH 121,042 121,508 124,099 121,928 124,099 124,615 124,126 -0.42% YoY % -0.38% -2.09% 1.78% -1.75% -0.41% 0.39% - Horiz. % 97.52% 97.89% 99.98% 98.23% 99.98% 100.39% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -0.65 % -0.56 % -0.52 % 0.48 % 1.14 % -0.32 % 0.29 % - YoY % -16.07% -7.69% -208.33% -57.89% 456.25% -210.34% - Horiz. % -224.14% -193.10% -179.31% 165.52% 393.10% -110.34% 100.00%
ROE -2.91 % -2.76 % -1.27 % 1.13 % 3.56 % 0.62 % 4.75 % - YoY % -5.43% -117.32% -212.39% -68.26% 474.19% -86.95% - Horiz. % -61.26% -58.11% -26.74% 23.79% 74.95% 13.05% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 937.32 931.41 893.27 849.11 849.23 820.66 768.26 3.37% YoY % 0.63% 4.27% 5.20% -0.01% 3.48% 6.82% - Horiz. % 122.01% 121.24% 116.27% 110.52% 110.54% 106.82% 100.00%
EPS -5.69 -5.56 -2.75 2.64 8.12 0.95 6.85 - YoY % -2.34% -102.18% -204.17% -67.49% 754.74% -86.13% - Horiz. % -83.07% -81.17% -40.15% 38.54% 118.54% 13.87% 100.00%
DPS 0.00 0.00 10.00 10.00 25.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% -60.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 40.00% 40.00% 100.00% - -
NAPS 1.9506 2.0144 2.1263 2.3291 2.2825 1.5370 1.4423 5.16% YoY % -3.17% -5.26% -8.71% 2.04% 48.50% 6.57% - Horiz. % 135.24% 139.67% 147.42% 161.49% 158.25% 106.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 914.23 911.96 893.27 834.25 849.23 824.07 768.43 2.94% YoY % 0.25% 2.09% 7.07% -1.76% 3.05% 7.24% - Horiz. % 118.97% 118.68% 116.25% 108.57% 110.51% 107.24% 100.00%
EPS -5.55 -5.44 -2.75 2.59 8.12 0.95 6.85 - YoY % -2.02% -97.82% -206.18% -68.10% 754.74% -86.13% - Horiz. % -81.02% -79.42% -40.15% 37.81% 118.54% 13.87% 100.00%
DPS 0.00 0.00 10.00 9.83 25.00 0.00 0.00 - YoY % 0.00% 0.00% 1.73% -60.68% 0.00% 0.00% - Horiz. % 0.00% 0.00% 40.00% 39.32% 100.00% - -
NAPS 1.9025 1.9723 2.1263 2.2884 2.2825 1.5434 1.4426 4.72% YoY % -3.54% -7.24% -7.08% 0.26% 47.89% 6.99% - Horiz. % 131.88% 136.72% 147.39% 158.63% 158.22% 106.99% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4850 0.7200 0.9350 1.4600 1.8200 0.9850 0.8400 -
P/RPS 0.05 0.08 0.10 0.17 0.21 0.12 0.11 -12.31% YoY % -37.50% -20.00% -41.18% -19.05% 75.00% 9.09% - Horiz. % 45.45% 72.73% 90.91% 154.55% 190.91% 109.09% 100.00%
P/EPS -8.53 -12.96 -34.69 55.40 22.41 103.67 12.27 - YoY % 34.18% 62.64% -162.62% 147.21% -78.38% 744.91% - Horiz. % -69.52% -105.62% -282.72% 451.51% 182.64% 844.91% 100.00%
EY -11.72 -7.72 -2.88 1.80 4.46 0.96 8.15 - YoY % -51.81% -168.06% -260.00% -59.64% 364.58% -88.22% - Horiz. % -143.80% -94.72% -35.34% 22.09% 54.72% 11.78% 100.00%
DY 0.00 0.00 10.70 6.85 13.74 0.00 0.00 - YoY % 0.00% 0.00% 56.20% -50.15% 0.00% 0.00% - Horiz. % 0.00% 0.00% 77.87% 49.85% 100.00% - -
P/NAPS 0.25 0.36 0.44 0.63 0.80 0.64 0.58 -13.08% YoY % -30.56% -18.18% -30.16% -21.25% 25.00% 10.34% - Horiz. % 43.10% 62.07% 75.86% 108.62% 137.93% 110.34% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 21/02/19 27/02/18 23/02/17 29/02/16 12/02/15 26/02/14 -
Price 0.4700 0.6300 0.9300 1.4900 1.7200 1.3700 0.8450 -
P/RPS 0.05 0.07 0.10 0.18 0.20 0.17 0.11 -12.31% YoY % -28.57% -30.00% -44.44% -10.00% 17.65% 54.55% - Horiz. % 45.45% 63.64% 90.91% 163.64% 181.82% 154.55% 100.00%
P/EPS -8.27 -11.34 -34.50 56.54 21.18 144.19 12.34 - YoY % 27.07% 67.13% -161.02% 166.95% -85.31% 1,068.48% - Horiz. % -67.02% -91.90% -279.58% 458.18% 171.64% 1,168.48% 100.00%
EY -12.10 -8.82 -2.90 1.77 4.72 0.69 8.10 - YoY % -37.19% -204.14% -263.84% -62.50% 584.06% -91.48% - Horiz. % -149.38% -108.89% -35.80% 21.85% 58.27% 8.52% 100.00%
DY 0.00 0.00 10.75 6.71 14.53 0.00 0.00 - YoY % 0.00% 0.00% 60.21% -53.82% 0.00% 0.00% - Horiz. % 0.00% 0.00% 73.98% 46.18% 100.00% - -
P/NAPS 0.24 0.31 0.44 0.64 0.75 0.89 0.59 -13.92% YoY % -22.58% -29.55% -31.25% -14.67% -15.73% 50.85% - Horiz. % 40.68% 52.54% 74.58% 108.47% 127.12% 150.85% 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 Q4 2017.pdf 
