Highlights

[TEXCHEM] YoY Cumulative Quarter Result on 2010-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 29-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     35.19%    YoY -     89.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 483,764 517,443 449,848 518,854 489,519 733,439 611,153 -3.82%
  YoY % -6.51% 15.03% -13.30% 5.99% -33.26% 20.01% -
  Horiz. % 79.16% 84.67% 73.61% 84.90% 80.10% 120.01% 100.00%
PBT 9,191 3,757 2,389 1,221 -7,851 7,042 11,121 -3.12%
  YoY % 144.64% 57.26% 95.66% 115.55% -211.49% -36.68% -
  Horiz. % 82.65% 33.78% 21.48% 10.98% -70.60% 63.32% 100.00%
Tax -2,874 -3,741 -4,037 -3,131 -3,092 -4,765 -4,578 -7.46%
  YoY % 23.18% 7.33% -28.94% -1.26% 35.11% -4.08% -
  Horiz. % 62.78% 81.72% 88.18% 68.39% 67.54% 104.08% 100.00%
NP 6,317 16 -1,648 -1,910 -10,943 2,277 6,543 -0.58%
  YoY % 39,381.25% 100.97% 13.72% 82.55% -580.59% -65.20% -
  Horiz. % 96.55% 0.24% -25.19% -29.19% -167.25% 34.80% 100.00%
NP to SH 9,330 663 -2,015 -987 -9,247 1,527 5,677 8.62%
  YoY % 1,307.24% 132.90% -104.15% 89.33% -705.57% -73.10% -
  Horiz. % 164.35% 11.68% -35.49% -17.39% -162.89% 26.90% 100.00%
Tax Rate 31.27 % 99.57 % 168.98 % 256.43 % - % 67.67 % 41.17 % -4.48%
  YoY % -68.59% -41.08% -34.10% 0.00% 0.00% 64.37% -
  Horiz. % 75.95% 241.85% 410.44% 622.86% 0.00% 164.37% 100.00%
Total Cost 477,447 517,427 451,496 520,764 500,462 731,162 604,610 -3.86%
  YoY % -7.73% 14.60% -13.30% 4.06% -31.55% 20.93% -
  Horiz. % 78.97% 85.58% 74.68% 86.13% 82.77% 120.93% 100.00%
Net Worth 196,808 144,140 124,039 150,912 162,275 174,537 182,011 1.31%
  YoY % 36.54% 16.21% -17.81% -7.00% -7.03% -4.11% -
  Horiz. % 108.13% 79.19% 68.15% 82.91% 89.16% 95.89% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 2,467 3,723 7,448 7,453 -
  YoY % 0.00% 0.00% 0.00% -33.73% -50.01% -0.06% -
  Horiz. % 0.00% 0.00% 0.00% 33.11% 49.96% 99.94% 100.00%
Div Payout % - % - % - % - % - % 487.80 % 131.29 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 271.54% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 371.54% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 196,808 144,140 124,039 150,912 162,275 174,537 182,011 1.31%
  YoY % 36.54% 16.21% -17.81% -7.00% -7.03% -4.11% -
  Horiz. % 108.13% 79.19% 68.15% 82.91% 89.16% 95.89% 100.00%
NOSH 124,099 124,099 124,039 123,374 124,120 124,146 124,223 -0.02%
  YoY % 0.00% 0.05% 0.54% -0.60% -0.02% -0.06% -
  Horiz. % 99.90% 99.90% 99.85% 99.32% 99.92% 99.94% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.31 % 0.00 % -0.37 % -0.37 % -2.24 % 0.31 % 1.07 % 3.43%
  YoY % 0.00% 0.00% 0.00% 83.48% -822.58% -71.03% -
  Horiz. % 122.43% 0.00% -34.58% -34.58% -209.35% 28.97% 100.00%
ROE 4.74 % 0.46 % -1.62 % -0.65 % -5.70 % 0.87 % 3.12 % 7.21%
  YoY % 930.43% 128.40% -149.23% 88.60% -755.17% -72.12% -
  Horiz. % 151.92% 14.74% -51.92% -20.83% -182.69% 27.88% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 389.82 416.96 362.67 420.55 394.39 590.79 491.98 -3.80%
  YoY % -6.51% 14.97% -13.76% 6.63% -33.24% 20.08% -
  Horiz. % 79.23% 84.75% 73.72% 85.48% 80.16% 120.08% 100.00%
EPS 7.52 0.53 -1.63 -0.80 -7.45 1.23 4.57 8.65%
  YoY % 1,318.87% 132.52% -103.75% 89.26% -705.69% -73.09% -
  Horiz. % 164.55% 11.60% -35.67% -17.51% -163.02% 26.91% 100.00%
DPS 0.00 0.00 0.00 2.00 3.00 6.00 6.00 -
  YoY % 0.00% 0.00% 0.00% -33.33% -50.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 33.33% 50.00% 100.00% 100.00%
NAPS 1.5859 1.1615 1.0000 1.2232 1.3074 1.4059 1.4652 1.33%
  YoY % 36.54% 16.15% -18.25% -6.44% -7.01% -4.05% -
  Horiz. % 108.24% 79.27% 68.25% 83.48% 89.23% 95.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 389.82 416.96 362.49 418.10 394.46 591.01 492.47 -3.82%
  YoY % -6.51% 15.03% -13.30% 5.99% -33.26% 20.01% -
  Horiz. % 79.16% 84.67% 73.61% 84.90% 80.10% 120.01% 100.00%
EPS 7.52 0.53 -1.62 -0.80 -7.45 1.23 4.57 8.65%
  YoY % 1,318.87% 132.72% -102.50% 89.26% -705.69% -73.09% -
  Horiz. % 164.55% 11.60% -35.45% -17.51% -163.02% 26.91% 100.00%
DPS 0.00 0.00 0.00 1.99 3.00 6.00 6.01 -
  YoY % 0.00% 0.00% 0.00% -33.67% -50.00% -0.17% -
  Horiz. % 0.00% 0.00% 0.00% 33.11% 49.92% 99.83% 100.00%
NAPS 1.5859 1.1615 0.9995 1.2161 1.3076 1.4064 1.4667 1.31%
  YoY % 36.54% 16.21% -17.81% -7.00% -7.03% -4.11% -
  Horiz. % 108.13% 79.19% 68.15% 82.91% 89.15% 95.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.7200 0.5700 0.6500 0.9000 1.0300 1.2200 1.4500 -
P/RPS 0.18 0.14 0.18 0.21 0.26 0.21 0.29 -7.63%
  YoY % 28.57% -22.22% -14.29% -19.23% 23.81% -27.59% -
  Horiz. % 62.07% 48.28% 62.07% 72.41% 89.66% 72.41% 100.00%
P/EPS 9.58 106.69 -40.01 -112.50 -13.83 99.19 31.73 -18.08%
  YoY % -91.02% 366.66% 64.44% -713.45% -113.94% 212.61% -
  Horiz. % 30.19% 336.24% -126.10% -354.55% -43.59% 312.61% 100.00%
EY 10.44 0.94 -2.50 -0.89 -7.23 1.01 3.15 22.08%
  YoY % 1,010.64% 137.60% -180.90% 87.69% -815.84% -67.94% -
  Horiz. % 331.43% 29.84% -79.37% -28.25% -229.52% 32.06% 100.00%
DY 0.00 0.00 0.00 2.22 2.91 4.92 4.14 -
  YoY % 0.00% 0.00% 0.00% -23.71% -40.85% 18.84% -
  Horiz. % 0.00% 0.00% 0.00% 53.62% 70.29% 118.84% 100.00%
P/NAPS 0.45 0.49 0.65 0.74 0.79 0.87 0.99 -12.30%
  YoY % -8.16% -24.62% -12.16% -6.33% -9.20% -12.12% -
  Horiz. % 45.45% 49.49% 65.66% 74.75% 79.80% 87.88% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/07/13 31/07/12 27/07/11 29/07/10 31/07/09 31/07/08 08/08/07 -
Price 0.7600 0.6100 0.6400 0.8200 0.9500 1.2000 1.2500 -
P/RPS 0.19 0.15 0.18 0.19 0.24 0.20 0.25 -4.47%
  YoY % 26.67% -16.67% -5.26% -20.83% 20.00% -20.00% -
  Horiz. % 76.00% 60.00% 72.00% 76.00% 96.00% 80.00% 100.00%
P/EPS 10.11 114.18 -39.40 -102.50 -12.75 97.56 27.35 -15.27%
  YoY % -91.15% 389.80% 61.56% -703.92% -113.07% 256.71% -
  Horiz. % 36.97% 417.48% -144.06% -374.77% -46.62% 356.71% 100.00%
EY 9.89 0.88 -2.54 -0.98 -7.84 1.03 3.66 18.00%
  YoY % 1,023.86% 134.65% -159.18% 87.50% -861.17% -71.86% -
  Horiz. % 270.22% 24.04% -69.40% -26.78% -214.21% 28.14% 100.00%
DY 0.00 0.00 0.00 2.44 3.16 5.00 4.80 -
  YoY % 0.00% 0.00% 0.00% -22.78% -36.80% 4.17% -
  Horiz. % 0.00% 0.00% 0.00% 50.83% 65.83% 104.17% 100.00%
P/NAPS 0.48 0.53 0.64 0.67 0.73 0.85 0.85 -9.08%
  YoY % -9.43% -17.19% -4.48% -8.22% -14.12% 0.00% -
  Horiz. % 56.47% 62.35% 75.29% 78.82% 85.88% 100.00% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS