Highlights

[TEXCYCL] YoY Cumulative Quarter Result on 2010-03-31 [#1]

Stock [TEXCYCL]: TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date 13-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -76.77%    YoY -     57.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,590 3,546 7,562 4,303 8,289 3,268 2,486 6.31%
  YoY % 1.24% -53.11% 75.74% -48.09% 153.64% 31.46% -
  Horiz. % 144.41% 142.64% 304.18% 173.09% 333.43% 131.46% 100.00%
PBT 1,591 3,892 2,719 2,278 1,352 1,529 800 12.13%
  YoY % -59.12% 43.14% 19.36% 68.49% -11.58% 91.12% -
  Horiz. % 198.88% 486.50% 339.88% 284.75% 169.00% 191.12% 100.00%
Tax -442 -659 -665 -750 -379 -219 -232 11.33%
  YoY % 32.93% 0.90% 11.33% -97.89% -73.06% 5.60% -
  Horiz. % 190.52% 284.05% 286.64% 323.28% 163.36% 94.40% 100.00%
NP 1,149 3,233 2,054 1,528 973 1,310 568 12.45%
  YoY % -64.46% 57.40% 34.42% 57.04% -25.73% 130.63% -
  Horiz. % 202.29% 569.19% 361.62% 269.01% 171.30% 230.63% 100.00%
NP to SH 1,149 3,233 2,054 1,528 973 1,310 568 12.45%
  YoY % -64.46% 57.40% 34.42% 57.04% -25.73% 130.63% -
  Horiz. % 202.29% 569.19% 361.62% 269.01% 171.30% 230.63% 100.00%
Tax Rate 27.78 % 16.93 % 24.46 % 32.92 % 28.03 % 14.32 % 29.00 % -0.71%
  YoY % 64.09% -30.78% -25.70% 17.45% 95.74% -50.62% -
  Horiz. % 95.79% 58.38% 84.34% 113.52% 96.66% 49.38% 100.00%
Total Cost 2,441 313 5,508 2,775 7,316 1,958 1,918 4.10%
  YoY % 679.87% -94.32% 98.49% -62.07% 273.65% 2.09% -
  Horiz. % 127.27% 16.32% 287.17% 144.68% 381.44% 102.09% 100.00%
Net Worth 56,643 51,556 46,369 42,337 35,949 32,171 28,847 11.89%
  YoY % 9.87% 11.19% 9.52% 17.77% 11.74% 11.52% -
  Horiz. % 196.36% 178.72% 160.74% 146.76% 124.62% 111.52% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 56,643 51,556 46,369 42,337 35,949 32,171 28,847 11.89%
  YoY % 9.87% 11.19% 9.52% 17.77% 11.74% 11.52% -
  Horiz. % 196.36% 178.72% 160.74% 146.76% 124.62% 111.52% 100.00%
NOSH 171,492 171,058 171,166 171,685 170,701 170,129 172,121 -0.06%
  YoY % 0.25% -0.06% -0.30% 0.58% 0.34% -1.16% -
  Horiz. % 99.63% 99.38% 99.45% 99.75% 99.18% 98.84% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 32.01 % 91.17 % 27.16 % 35.51 % 11.74 % 40.09 % 22.85 % 5.77%
  YoY % -64.89% 235.68% -23.51% 202.47% -70.72% 75.45% -
  Horiz. % 140.09% 398.99% 118.86% 155.40% 51.38% 175.45% 100.00%
ROE 2.03 % 6.27 % 4.43 % 3.61 % 2.71 % 4.07 % 1.97 % 0.50%
  YoY % -67.62% 41.53% 22.71% 33.21% -33.42% 106.60% -
  Horiz. % 103.05% 318.27% 224.87% 183.25% 137.56% 206.60% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.09 2.07 4.42 2.51 4.86 1.92 1.44 6.40%
  YoY % 0.97% -53.17% 76.10% -48.35% 153.13% 33.33% -
  Horiz. % 145.14% 143.75% 306.94% 174.31% 337.50% 133.33% 100.00%
EPS 0.67 1.89 1.20 0.89 0.57 0.77 0.33 12.52%
  YoY % -64.55% 57.50% 34.83% 56.14% -25.97% 133.33% -
  Horiz. % 203.03% 572.73% 363.64% 269.70% 172.73% 233.33% 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 0.3303 0.3014 0.2709 0.2466 0.2106 0.1891 0.1676 11.96%
  YoY % 9.59% 11.26% 9.85% 17.09% 11.37% 12.83% -
  Horiz. % 197.08% 179.83% 161.63% 147.14% 125.66% 112.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 256,189
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.40 1.38 2.95 1.68 3.24 1.28 0.97 6.30%
  YoY % 1.45% -53.22% 75.60% -48.15% 153.13% 31.96% -
  Horiz. % 144.33% 142.27% 304.12% 173.20% 334.02% 131.96% 100.00%
EPS 0.45 1.26 0.80 0.60 0.38 0.51 0.22 12.66%
  YoY % -64.29% 57.50% 33.33% 57.89% -25.49% 131.82% -
  Horiz. % 204.55% 572.73% 363.64% 272.73% 172.73% 231.82% 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 0.2211 0.2012 0.1810 0.1653 0.1403 0.1256 0.1126 11.89%
  YoY % 9.89% 11.16% 9.50% 17.82% 11.70% 11.55% -
  Horiz. % 196.36% 178.69% 160.75% 146.80% 124.60% 111.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.3600 0.3100 0.2700 0.3000 0.2200 0.3100 0.5800 -
P/RPS 17.20 14.95 6.11 11.97 4.53 16.14 40.16 -13.17%
  YoY % 15.05% 144.68% -48.96% 164.24% -71.93% -59.81% -
  Horiz. % 42.83% 37.23% 15.21% 29.81% 11.28% 40.19% 100.00%
P/EPS 53.73 16.40 22.50 33.71 38.60 40.26 175.76 -17.91%
  YoY % 227.62% -27.11% -33.25% -12.67% -4.12% -77.09% -
  Horiz. % 30.57% 9.33% 12.80% 19.18% 21.96% 22.91% 100.00%
EY 1.86 6.10 4.44 2.97 2.59 2.48 0.57 21.77%
  YoY % -69.51% 37.39% 49.49% 14.67% 4.44% 335.09% -
  Horiz. % 326.32% 1,070.18% 778.95% 521.05% 454.39% 435.09% 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 1.09 1.03 1.00 1.22 1.04 1.64 3.46 -17.50%
  YoY % 5.83% 3.00% -18.03% 17.31% -36.59% -52.60% -
  Horiz. % 31.50% 29.77% 28.90% 35.26% 30.06% 47.40% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 28/05/12 11/05/11 13/05/10 01/06/09 26/05/08 21/05/07 -
Price 0.4300 0.3200 0.3300 0.3000 0.2500 0.2600 0.4700 -
P/RPS 20.54 15.44 7.47 11.97 5.15 13.54 32.54 -7.38%
  YoY % 33.03% 106.69% -37.59% 132.43% -61.96% -58.39% -
  Horiz. % 63.12% 47.45% 22.96% 36.79% 15.83% 41.61% 100.00%
P/EPS 64.18 16.93 27.50 33.71 43.86 33.77 142.42 -12.43%
  YoY % 279.09% -38.44% -18.42% -23.14% 29.88% -76.29% -
  Horiz. % 45.06% 11.89% 19.31% 23.67% 30.80% 23.71% 100.00%
EY 1.56 5.91 3.64 2.97 2.28 2.96 0.70 14.28%
  YoY % -73.60% 62.36% 22.56% 30.26% -22.97% 322.86% -
  Horiz. % 222.86% 844.29% 520.00% 424.29% 325.71% 422.86% 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 1.30 1.06 1.22 1.22 1.19 1.37 2.80 -11.99%
  YoY % 22.64% -13.11% 0.00% 2.52% -13.14% -51.07% -
  Horiz. % 46.43% 37.86% 43.57% 43.57% 42.50% 48.93% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

515  231  550  925 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.05+0.02 
 VC 0.08+0.02 
 IRIS 0.27+0.01 
 MQTECH 0.075+0.01 
 MLAB 0.05+0.01 
 ANZO 0.22-0.015 
 KNM 0.23+0.015 
 TDEX 0.08+0.02 
 GPACKET 0.64+0.14 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Cimb revised capping for gloves gloveharicut
2. CLSA: GLOVE supply shortage forecasted throughout the next 3 years. TOPGLOV (RM28) HARTA (RM20) KOSSAN (RM13) gloveharicut
3. BURSA'S PN17 RELIEF MEASURES RESULTING IN AIRASIA TRIGGERING SUSPENDED CRITERIA BUT NOT CLASSIFIED AS A PN17 LISTED ISSUER Good Articles to Share
4. BNM CUTS OPR BY 0.25 BASIS POINTS !!! THIS CONSTRUCTION STOCK DEFINITELY TO BE WATCHED !!! Bursa Master
5. Supermax Corporation - Heads I Win, Tails I Win Too Kenanga Research & Investment
6. HLIB: There are still legs to GLOVE rally and it is only in midst of a rerating gloveharicut
7. Technical View - MY E.G. Services Bhd (MYEG,0138) Rakuten Trade Research Reports
8. Malaysia Rubber Gloves – 2nd Wave Is Coming; Get Ready for the Ride KL Trader Investment Research Articles
Partners & Brokers