Highlights

[TEXCHEM] YoY Annualized Quarter Result on 2011-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 29-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -3,011.20%    YoY -     -150.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 964,936 937,560 1,048,484 895,896 998,576 867,216 1,388,272 -5.88%
  YoY % 2.92% -10.58% 17.03% -10.28% 15.15% -37.53% -
  Horiz. % 69.51% 67.53% 75.52% 64.53% 71.93% 62.47% 100.00%
PBT 9,464 -1,340 7,032 -3,316 596 -39,884 15,912 -8.29%
  YoY % 806.27% -119.06% 312.06% -656.38% 101.49% -350.65% -
  Horiz. % 59.48% -8.42% 44.19% -20.84% 3.75% -250.65% 100.00%
Tax -9,784 -3,776 -14,704 -14,624 -8,084 -5,176 -8,732 1.91%
  YoY % -159.11% 74.32% -0.55% -80.90% -56.18% 40.72% -
  Horiz. % 112.05% 43.24% 168.39% 167.48% 92.58% 59.28% 100.00%
NP -320 -5,116 -7,672 -17,940 -7,488 -45,060 7,180 -
  YoY % 93.75% 33.32% 57.24% -139.58% 83.38% -727.58% -
  Horiz. % -4.46% -71.25% -106.85% -249.86% -104.29% -627.58% 100.00%
NP to SH 3,708 672 -4,728 -15,276 -6,092 -36,928 4,236 -2.19%
  YoY % 451.79% 114.21% 69.05% -150.76% 83.50% -971.77% -
  Horiz. % 87.54% 15.86% -111.61% -360.62% -143.81% -871.77% 100.00%
Tax Rate 103.38 % - % 209.10 % - % 1,356.38 % - % 54.88 % 11.13%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 188.37% 0.00% 381.01% 0.00% 2,471.54% 0.00% 100.00%
Total Cost 965,256 942,676 1,056,156 913,836 1,006,064 912,276 1,381,092 -5.79%
  YoY % 2.40% -10.74% 15.57% -9.17% 10.28% -33.95% -
  Horiz. % 69.89% 68.26% 76.47% 66.17% 72.85% 66.05% 100.00%
Net Worth 179,993 187,302 139,263 140,025 151,557 161,770 177,127 0.27%
  YoY % -3.90% 34.49% -0.54% -7.61% -6.31% -8.67% -
  Horiz. % 101.62% 105.74% 78.62% 79.05% 85.56% 91.33% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 179,993 187,302 139,263 140,025 151,557 161,770 177,127 0.27%
  YoY % -3.90% 34.49% -0.54% -7.61% -6.31% -8.67% -
  Horiz. % 101.62% 105.74% 78.62% 79.05% 85.56% 91.33% 100.00%
NOSH 124,099 124,099 124,099 123,993 123,821 124,086 124,588 -0.07%
  YoY % 0.00% 0.00% 0.09% 0.14% -0.21% -0.40% -
  Horiz. % 99.61% 99.61% 99.61% 99.52% 99.38% 99.60% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -0.03 % -0.55 % -0.73 % -2.00 % -0.75 % -5.20 % 0.52 % -
  YoY % 94.55% 24.66% 63.50% -166.67% 85.58% -1,100.00% -
  Horiz. % -5.77% -105.77% -140.38% -384.62% -144.23% -1,000.00% 100.00%
ROE 2.06 % 0.36 % -3.39 % -10.91 % -4.02 % -22.83 % 2.39 % -2.44%
  YoY % 472.22% 110.62% 68.93% -171.39% 82.39% -1,055.23% -
  Horiz. % 86.19% 15.06% -141.84% -456.49% -168.20% -955.23% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 777.55 755.49 844.88 722.53 806.47 698.88 1,114.29 -5.82%
  YoY % 2.92% -10.58% 16.93% -10.41% 15.39% -37.28% -
  Horiz. % 69.78% 67.80% 75.82% 64.84% 72.38% 62.72% 100.00%
EPS 3.00 0.56 -3.80 -12.32 -4.92 -29.76 3.40 -2.06%
  YoY % 435.71% 114.74% 69.16% -150.41% 83.47% -975.29% -
  Horiz. % 88.24% 16.47% -111.76% -362.35% -144.71% -875.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4504 1.5093 1.1222 1.1293 1.2240 1.3037 1.4217 0.33%
  YoY % -3.90% 34.49% -0.63% -7.74% -6.11% -8.30% -
  Horiz. % 102.02% 106.16% 78.93% 79.43% 86.09% 91.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 777.55 755.49 844.88 721.92 804.66 698.81 1,118.68 -5.88%
  YoY % 2.92% -10.58% 17.03% -10.28% 15.15% -37.53% -
  Horiz. % 69.51% 67.53% 75.52% 64.53% 71.93% 62.47% 100.00%
EPS 3.00 0.56 -3.80 -12.31 -4.91 -29.76 3.41 -2.11%
  YoY % 435.71% 114.74% 69.13% -150.71% 83.50% -972.73% -
  Horiz. % 87.98% 16.42% -111.44% -361.00% -143.99% -872.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4504 1.5093 1.1222 1.1283 1.2213 1.3036 1.4273 0.27%
  YoY % -3.90% 34.49% -0.54% -7.61% -6.31% -8.67% -
  Horiz. % 101.62% 105.75% 78.62% 79.05% 85.57% 91.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.7300 0.6000 0.5800 0.8700 0.9800 1.0200 1.2100 -
P/RPS 0.09 0.08 0.07 0.12 0.12 0.15 0.11 -3.29%
  YoY % 12.50% 14.29% -41.67% 0.00% -20.00% 36.36% -
  Horiz. % 81.82% 72.73% 63.64% 109.09% 109.09% 136.36% 100.00%
P/EPS 24.43 110.80 -15.22 -7.06 -19.92 -3.43 35.59 -6.08%
  YoY % -77.95% 827.99% -115.58% 64.56% -480.76% -109.64% -
  Horiz. % 68.64% 311.32% -42.76% -19.84% -55.97% -9.64% 100.00%
EY 4.09 0.90 -6.57 -14.16 -5.02 -29.18 2.81 6.45%
  YoY % 354.44% 113.70% 53.60% -182.07% 82.80% -1,138.43% -
  Horiz. % 145.55% 32.03% -233.81% -503.91% -178.65% -1,038.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.40 0.52 0.77 0.80 0.78 0.85 -8.46%
  YoY % 25.00% -23.08% -32.47% -3.75% 2.56% -8.24% -
  Horiz. % 58.82% 47.06% 61.18% 90.59% 94.12% 91.76% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/04/14 03/05/13 26/04/12 29/04/11 29/04/10 05/05/09 06/05/08 -
Price 0.7400 0.6050 0.6000 0.7700 0.9000 1.0500 1.2500 -
P/RPS 0.10 0.08 0.07 0.11 0.11 0.15 0.11 -1.58%
  YoY % 25.00% 14.29% -36.36% 0.00% -26.67% 36.36% -
  Horiz. % 90.91% 72.73% 63.64% 100.00% 100.00% 136.36% 100.00%
P/EPS 24.77 111.73 -15.75 -6.25 -18.29 -3.53 36.76 -6.37%
  YoY % -77.83% 809.40% -152.00% 65.83% -418.13% -109.60% -
  Horiz. % 67.38% 303.94% -42.85% -17.00% -49.76% -9.60% 100.00%
EY 4.04 0.90 -6.35 -16.00 -5.47 -28.34 2.72 6.81%
  YoY % 348.89% 114.17% 60.31% -192.50% 80.70% -1,141.91% -
  Horiz. % 148.53% 33.09% -233.46% -588.24% -201.10% -1,041.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.51 0.40 0.53 0.68 0.74 0.81 0.88 -8.69%
  YoY % 27.50% -24.53% -22.06% -8.11% -8.64% -7.95% -
  Horiz. % 57.95% 45.45% 60.23% 77.27% 84.09% 92.05% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers