[TEXCHEM] YoY Annualized Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,066,948 1,006,788 1,143,360 1,098,732 1,108,196 1,027,340 1,108,356 -0.63% YoY % 5.98% -11.94% 4.06% -0.85% 7.87% -7.31% - Horiz. % 96.26% 90.84% 103.16% 99.13% 99.99% 92.69% 100.00%
PBT 40,496 -32,196 22,848 6,228 7,236 5,492 33,504 3.21% YoY % 225.78% -240.91% 266.86% -13.93% 31.76% -83.61% - Horiz. % 120.87% -96.10% 68.19% 18.59% 21.60% 16.39% 100.00%
Tax -10,684 -1,564 -9,712 -12,032 -11,460 -10,824 -11,936 -1.83% YoY % -583.12% 83.90% 19.28% -4.99% -5.88% 9.32% - Horiz. % 89.51% 13.10% 81.37% 100.80% 96.01% 90.68% 100.00%
NP 29,812 -33,760 13,136 -5,804 -4,224 -5,332 21,568 5.54% YoY % 188.31% -357.00% 326.33% -37.41% 20.78% -124.72% - Horiz. % 138.22% -156.53% 60.91% -26.91% -19.58% -24.72% 100.00%
NP to SH 26,540 -27,720 9,696 -8,020 -2,300 -8,856 19,944 4.87% YoY % 195.74% -385.89% 220.90% -248.70% 74.03% -144.40% - Horiz. % 133.07% -138.99% 48.62% -40.21% -11.53% -44.40% 100.00%
Tax Rate 26.38 % - % 42.51 % 193.19 % 158.37 % 197.09 % 35.63 % -4.88% YoY % 0.00% 0.00% -78.00% 21.99% -19.65% 453.16% - Horiz. % 74.04% 0.00% 119.31% 542.21% 444.48% 553.16% 100.00%
Total Cost 1,037,136 1,040,548 1,130,224 1,104,536 1,112,420 1,032,672 1,086,788 -0.78% YoY % -0.33% -7.93% 2.33% -0.71% 7.72% -4.98% - Horiz. % 95.43% 95.75% 104.00% 101.63% 102.36% 95.02% 100.00%
Net Worth 255,164 229,892 242,238 253,611 283,854 282,449 297,887 -2.54% YoY % 10.99% -5.10% -4.48% -10.65% 0.50% -5.18% - Horiz. % 85.66% 77.17% 81.32% 85.14% 95.29% 94.82% 100.00%
Dividend 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - 49,639 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 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% 0.00% 0.00% 0.00% 100.00%
Equity 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 255,164 229,892 242,238 253,611 283,854 282,449 297,887 -2.54% YoY % 10.99% -5.10% -4.48% -10.65% 0.50% -5.18% - Horiz. % 85.66% 77.17% 81.32% 85.14% 95.29% 94.82% 100.00%
NOSH 120,571 120,571 121,508 121,508 121,612 124,099 124,099 -0.48% YoY % 0.00% -0.77% 0.00% -0.09% -2.00% 0.00% - Horiz. % 97.16% 97.16% 97.91% 97.91% 98.00% 100.00% 100.00%
Ratio Analysis 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.79 % -3.35 % 1.15 % -0.53 % -0.38 % -0.52 % 1.95 % 6.15% YoY % 183.28% -391.30% 316.98% -39.47% 26.92% -126.67% - Horiz. % 143.08% -171.79% 58.97% -27.18% -19.49% -26.67% 100.00%
ROE 10.40 % -12.06 % 4.00 % -3.16 % -0.81 % -3.14 % 6.70 % 7.60% YoY % 186.24% -401.50% 226.58% -290.12% 74.20% -146.87% - Horiz. % 155.22% -180.00% 59.70% -47.16% -12.09% -46.87% 100.00%
Per Share 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 884.91 835.02 940.98 904.25 911.26 827.84 893.12 -0.15% YoY % 5.97% -11.26% 4.06% -0.77% 10.08% -7.31% - Horiz. % 99.08% 93.49% 105.36% 101.25% 102.03% 92.69% 100.00%
EPS 22.00 -23.00 7.96 -6.60 -1.88 -7.24 16.08 5.36% YoY % 195.65% -388.94% 220.61% -251.06% 74.03% -145.02% - Horiz. % 136.82% -143.03% 49.50% -41.04% -11.69% -45.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 40.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.1163 1.9067 1.9936 2.0872 2.3341 2.2760 2.4004 -2.08% YoY % 10.99% -4.36% -4.48% -10.58% 2.55% -5.18% - Horiz. % 88.16% 79.43% 83.05% 86.95% 97.24% 94.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 859.76 811.28 921.33 885.37 892.99 827.84 893.12 -0.63% YoY % 5.98% -11.94% 4.06% -0.85% 7.87% -7.31% - Horiz. % 96.26% 90.84% 103.16% 99.13% 99.99% 92.69% 100.00%
EPS 21.39 -22.34 7.81 -6.46 -1.85 -7.24 16.08 4.87% YoY % 195.75% -386.04% 220.90% -249.19% 74.45% -145.02% - Horiz. % 133.02% -138.93% 48.57% -40.17% -11.50% -45.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 40.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0561 1.8525 1.9520 2.0436 2.2873 2.2760 2.4004 -2.55% YoY % 10.99% -5.10% -4.48% -10.65% 0.50% -5.18% - Horiz. % 85.66% 77.17% 81.32% 85.14% 95.29% 94.82% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.8050 0.2400 0.7000 0.9000 1.4500 1.7200 1.4900 -
P/RPS 0.09 0.03 0.07 0.10 0.16 0.21 0.17 -10.05% YoY % 200.00% -57.14% -30.00% -37.50% -23.81% 23.53% - Horiz. % 52.94% 17.65% 41.18% 58.82% 94.12% 123.53% 100.00%
P/EPS 3.66 -1.04 8.77 -13.64 -76.67 -24.10 9.27 -14.34% YoY % 451.92% -111.86% 164.30% 82.21% -218.13% -359.98% - Horiz. % 39.48% -11.22% 94.61% -147.14% -827.08% -259.98% 100.00%
EY 27.34 -95.79 11.40 -7.33 -1.30 -4.15 10.79 16.74% YoY % 128.54% -940.26% 255.53% -463.85% 68.67% -138.46% - Horiz. % 253.38% -887.77% 105.65% -67.93% -12.05% -38.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 26.85 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.38 0.13 0.35 0.43 0.62 0.76 0.62 -7.83% YoY % 192.31% -62.86% -18.60% -30.65% -18.42% 22.58% - Horiz. % 61.29% 20.97% 56.45% 69.35% 100.00% 122.58% 100.00%
Price Multiplier on Announcement Date 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/04/21 26/06/20 24/04/19 26/04/18 08/05/17 29/04/16 28/04/15 -
Price 1.3600 0.4800 0.6100 0.8900 1.5000 1.6800 1.5400 -
P/RPS 0.15 0.06 0.06 0.10 0.16 0.20 0.17 -2.06% YoY % 150.00% 0.00% -40.00% -37.50% -20.00% 17.65% - Horiz. % 88.24% 35.29% 35.29% 58.82% 94.12% 117.65% 100.00%
P/EPS 6.18 -2.09 7.64 -13.48 -79.31 -23.54 9.58 -7.04% YoY % 395.69% -127.36% 156.68% 83.00% -236.92% -345.72% - Horiz. % 64.51% -21.82% 79.75% -140.71% -827.87% -245.72% 100.00%
EY 16.19 -47.90 13.08 -7.42 -1.26 -4.25 10.44 7.58% YoY % 133.80% -466.21% 276.28% -488.89% 70.35% -140.71% - Horiz. % 155.08% -458.81% 125.29% -71.07% -12.07% -40.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 25.97 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.64 0.25 0.31 0.43 0.64 0.74 0.64 - YoY % 156.00% -19.35% -27.91% -32.81% -13.51% 15.63% - Horiz. % 100.00% 39.06% 48.44% 67.19% 100.00% 115.62% 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 Q1 2019.pdf 
