Highlights

[TEXCHEM] YoY Annualized Quarter Result on 2020-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 26-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -302.79%    YoY -     -385.89%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
3. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks -FOR 22 OCTOBER 2021 --- KGB & KGB W SEE_Research
7. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
8. TRADING THROUGH THE PANDEMIC The Alpha Trader
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS