Highlights

[TEXCHEM] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 28-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     1,584.46%    YoY -     437.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,098,732 1,108,196 1,027,340 1,108,356 964,936 937,560 1,048,484 0.78%
  YoY % -0.85% 7.87% -7.31% 14.86% 2.92% -10.58% -
  Horiz. % 104.79% 105.70% 97.98% 105.71% 92.03% 89.42% 100.00%
PBT 6,228 7,236 5,492 33,504 9,464 -1,340 7,032 -2.00%
  YoY % -13.93% 31.76% -83.61% 254.02% 806.27% -119.06% -
  Horiz. % 88.57% 102.90% 78.10% 476.45% 134.58% -19.06% 100.00%
Tax -12,032 -11,460 -10,824 -11,936 -9,784 -3,776 -14,704 -3.29%
  YoY % -4.99% -5.88% 9.32% -22.00% -159.11% 74.32% -
  Horiz. % 81.83% 77.94% 73.61% 81.18% 66.54% 25.68% 100.00%
NP -5,804 -4,224 -5,332 21,568 -320 -5,116 -7,672 -4.54%
  YoY % -37.41% 20.78% -124.72% 6,840.00% 93.75% 33.32% -
  Horiz. % 75.65% 55.06% 69.50% -281.13% 4.17% 66.68% 100.00%
NP to SH -8,020 -2,300 -8,856 19,944 3,708 672 -4,728 9.20%
  YoY % -248.70% 74.03% -144.40% 437.86% 451.79% 114.21% -
  Horiz. % 169.63% 48.65% 187.31% -421.83% -78.43% -14.21% 100.00%
Tax Rate 193.19 % 158.37 % 197.09 % 35.63 % 103.38 % - % 209.10 % -1.31%
  YoY % 21.99% -19.65% 453.16% -65.53% 0.00% 0.00% -
  Horiz. % 92.39% 75.74% 94.26% 17.04% 49.44% 0.00% 100.00%
Total Cost 1,104,536 1,112,420 1,032,672 1,086,788 965,256 942,676 1,056,156 0.75%
  YoY % -0.71% 7.72% -4.98% 12.59% 2.40% -10.74% -
  Horiz. % 104.58% 105.33% 97.78% 102.90% 91.39% 89.26% 100.00%
Net Worth 253,611 283,854 282,449 297,887 179,993 187,302 139,263 10.50%
  YoY % -10.65% 0.50% -5.18% 65.50% -3.90% 34.49% -
  Horiz. % 182.11% 203.82% 202.82% 213.90% 129.25% 134.49% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 49,639 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 248.89 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 253,611 283,854 282,449 297,887 179,993 187,302 139,263 10.50%
  YoY % -10.65% 0.50% -5.18% 65.50% -3.90% 34.49% -
  Horiz. % 182.11% 203.82% 202.82% 213.90% 129.25% 134.49% 100.00%
NOSH 121,508 121,612 124,099 124,099 124,099 124,099 124,099 -0.35%
  YoY % -0.09% -2.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.91% 98.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -0.53 % -0.38 % -0.52 % 1.95 % -0.03 % -0.55 % -0.73 % -5.19%
  YoY % -39.47% 26.92% -126.67% 6,600.00% 94.55% 24.66% -
  Horiz. % 72.60% 52.05% 71.23% -267.12% 4.11% 75.34% 100.00%
ROE -3.16 % -0.81 % -3.14 % 6.70 % 2.06 % 0.36 % -3.39 % -1.16%
  YoY % -290.12% 74.20% -146.87% 225.24% 472.22% 110.62% -
  Horiz. % 93.22% 23.89% 92.63% -197.64% -60.77% -10.62% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 904.25 911.26 827.84 893.12 777.55 755.49 844.88 1.14%
  YoY % -0.77% 10.08% -7.31% 14.86% 2.92% -10.58% -
  Horiz. % 107.03% 107.86% 97.98% 105.71% 92.03% 89.42% 100.00%
EPS -6.60 -1.88 -7.24 16.08 3.00 0.56 -3.80 9.63%
  YoY % -251.06% 74.03% -145.02% 436.00% 435.71% 114.74% -
  Horiz. % 173.68% 49.47% 190.53% -423.16% -78.95% -14.74% 100.00%
DPS 0.00 0.00 0.00 40.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.0872 2.3341 2.2760 2.4004 1.4504 1.5093 1.1222 10.89%
  YoY % -10.58% 2.55% -5.18% 65.50% -3.90% 34.49% -
  Horiz. % 185.99% 207.99% 202.82% 213.90% 129.25% 134.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 885.37 892.99 827.84 893.12 777.55 755.49 844.88 0.78%
  YoY % -0.85% 7.87% -7.31% 14.86% 2.92% -10.58% -
  Horiz. % 104.79% 105.69% 97.98% 105.71% 92.03% 89.42% 100.00%
EPS -6.46 -1.85 -7.24 16.08 3.00 0.56 -3.80 9.24%
  YoY % -249.19% 74.45% -145.02% 436.00% 435.71% 114.74% -
  Horiz. % 170.00% 48.68% 190.53% -423.16% -78.95% -14.74% 100.00%
DPS 0.00 0.00 0.00 40.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.0436 2.2873 2.2760 2.4004 1.4504 1.5093 1.1222 10.50%
  YoY % -10.65% 0.50% -5.18% 65.50% -3.90% 34.49% -
  Horiz. % 182.11% 203.82% 202.82% 213.90% 129.25% 134.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.9000 1.4500 1.7200 1.4900 0.7300 0.6000 0.5800 -
P/RPS 0.10 0.16 0.21 0.17 0.09 0.08 0.07 6.12%
  YoY % -37.50% -23.81% 23.53% 88.89% 12.50% 14.29% -
  Horiz. % 142.86% 228.57% 300.00% 242.86% 128.57% 114.29% 100.00%
P/EPS -13.64 -76.67 -24.10 9.27 24.43 110.80 -15.22 -1.81%
  YoY % 82.21% -218.13% -359.98% -62.05% -77.95% 827.99% -
  Horiz. % 89.62% 503.75% 158.34% -60.91% -160.51% -727.99% 100.00%
EY -7.33 -1.30 -4.15 10.79 4.09 0.90 -6.57 1.84%
  YoY % -463.85% 68.67% -138.46% 163.81% 354.44% 113.70% -
  Horiz. % 111.57% 19.79% 63.17% -164.23% -62.25% -13.70% 100.00%
DY 0.00 0.00 0.00 26.85 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.43 0.62 0.76 0.62 0.50 0.40 0.52 -3.12%
  YoY % -30.65% -18.42% 22.58% 24.00% 25.00% -23.08% -
  Horiz. % 82.69% 119.23% 146.15% 119.23% 96.15% 76.92% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 26/04/18 08/05/17 29/04/16 28/04/15 29/04/14 03/05/13 26/04/12 -
Price 0.8900 1.5000 1.6800 1.5400 0.7400 0.6050 0.6000 -
P/RPS 0.10 0.16 0.20 0.17 0.10 0.08 0.07 6.12%
  YoY % -37.50% -20.00% 17.65% 70.00% 25.00% 14.29% -
  Horiz. % 142.86% 228.57% 285.71% 242.86% 142.86% 114.29% 100.00%
P/EPS -13.48 -79.31 -23.54 9.58 24.77 111.73 -15.75 -2.56%
  YoY % 83.00% -236.92% -345.72% -61.32% -77.83% 809.40% -
  Horiz. % 85.59% 503.56% 149.46% -60.83% -157.27% -709.40% 100.00%
EY -7.42 -1.26 -4.25 10.44 4.04 0.90 -6.35 2.63%
  YoY % -488.89% 70.35% -140.71% 158.42% 348.89% 114.17% -
  Horiz. % 116.85% 19.84% 66.93% -164.41% -63.62% -14.17% 100.00%
DY 0.00 0.00 0.00 25.97 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.43 0.64 0.74 0.64 0.51 0.40 0.53 -3.42%
  YoY % -32.81% -13.51% 15.63% 25.49% 27.50% -24.53% -
  Horiz. % 81.13% 120.75% 139.62% 120.75% 96.23% 75.47% 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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Cream cracker maker defends product, complies with standards save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS