Highlights

[TEXCHEM] YoY Annualized Quarter Result on 2019-12-31 [#4]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 26-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     14.13%    YoY -     -1.93%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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