Highlights

[TEXCHEM] YoY Annualized Quarter Result on 2021-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 30-Apr-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 31-Mar-2021  [#1]
Profit Trend QoQ -     1,135.10%    YoY -     195.74%
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. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
4. MYEG – Slightly Bigger-than-expected Placement KL Trader Investment Research Articles
5. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
6. Supermax Corporation - Hit by CBP WRO Kenanga Research & Investment
7. Supermax seeking clarity from US Customs and Border Protection on Withhold Release Order issuance save malaysia!
8. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
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