Highlights

[TEXCHEM] YoY Cumulative Quarter Result on 2014-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 24-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     28.69%    YoY -     -87.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 541,910 505,303 513,792 476,464 483,764 517,443 449,848 3.15%
  YoY % 7.24% -1.65% 7.83% -1.51% -6.51% 15.03% -
  Horiz. % 120.47% 112.33% 114.21% 105.92% 107.54% 115.03% 100.00%
PBT -5,367 -1,219 11,307 2,857 9,191 3,757 2,389 -
  YoY % -340.28% -110.78% 295.76% -68.92% 144.64% 57.26% -
  Horiz. % -224.65% -51.03% 473.29% 119.59% 384.72% 157.26% 100.00%
Tax -5,110 -3,770 -4,550 -3,802 -2,874 -3,741 -4,037 4.00%
  YoY % -35.54% 17.14% -19.67% -32.29% 23.18% 7.33% -
  Horiz. % 126.58% 93.39% 112.71% 94.18% 71.19% 92.67% 100.00%
NP -10,477 -4,989 6,757 -945 6,317 16 -1,648 36.07%
  YoY % -110.00% -173.83% 815.03% -114.96% 39,381.25% 100.97% -
  Horiz. % 635.74% 302.73% -410.01% 57.34% -383.31% -0.97% 100.00%
NP to SH -6,686 -5,731 5,544 1,193 9,330 663 -2,015 22.11%
  YoY % -16.66% -203.37% 364.71% -87.21% 1,307.24% 132.90% -
  Horiz. % 331.81% 284.42% -275.14% -59.21% -463.03% -32.90% 100.00%
Tax Rate - % - % 40.24 % 133.08 % 31.27 % 99.57 % 168.98 % -
  YoY % 0.00% 0.00% -69.76% 325.58% -68.59% -41.08% -
  Horiz. % 0.00% 0.00% 23.81% 78.75% 18.51% 58.92% 100.00%
Total Cost 552,387 510,292 507,035 477,409 477,447 517,427 451,496 3.42%
  YoY % 8.25% 0.64% 6.21% -0.01% -7.73% 14.60% -
  Horiz. % 122.35% 113.02% 112.30% 105.74% 105.75% 114.60% 100.00%
Net Worth 275,512 279,545 301,000 178,987 196,808 144,140 124,039 14.21%
  YoY % -1.44% -7.13% 68.17% -9.05% 36.54% 16.21% -
  Horiz. % 222.12% 225.37% 242.67% 144.30% 158.67% 116.21% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 18,604 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 335.57 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 275,512 279,545 301,000 178,987 196,808 144,140 124,039 14.21%
  YoY % -1.44% -7.13% 68.17% -9.05% 36.54% 16.21% -
  Horiz. % 222.12% 225.37% 242.67% 144.30% 158.67% 116.21% 100.00%
NOSH 121,580 124,099 124,026 124,099 124,099 124,099 124,039 -0.33%
  YoY % -2.03% 0.06% -0.06% 0.00% 0.00% 0.05% -
  Horiz. % 98.02% 100.05% 99.99% 100.05% 100.05% 100.05% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -1.93 % -0.99 % 1.32 % -0.20 % 1.31 % 0.00 % -0.37 % 31.66%
  YoY % -94.95% -175.00% 760.00% -115.27% 0.00% 0.00% -
  Horiz. % 521.62% 267.57% -356.76% 54.05% -354.05% -0.00% 100.00%
ROE -2.43 % -2.05 % 1.84 % 0.67 % 4.74 % 0.46 % -1.62 % 6.98%
  YoY % -18.54% -211.41% 174.63% -85.86% 930.43% 128.40% -
  Horiz. % 150.00% 126.54% -113.58% -41.36% -292.59% -28.40% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 445.72 407.18 414.26 383.94 389.82 416.96 362.67 3.49%
  YoY % 9.47% -1.71% 7.90% -1.51% -6.51% 14.97% -
  Horiz. % 122.90% 112.27% 114.23% 105.86% 107.49% 114.97% 100.00%
EPS -5.50 -4.69 4.47 0.96 7.52 0.53 -1.63 22.45%
  YoY % -17.27% -204.92% 365.62% -87.23% 1,318.87% 132.52% -
  Horiz. % 337.42% 287.73% -274.23% -58.90% -461.35% -32.52% 100.00%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.2661 2.2526 2.4269 1.4423 1.5859 1.1615 1.0000 14.59%
  YoY % 0.60% -7.18% 68.27% -9.05% 36.54% 16.15% -
  Horiz. % 226.61% 225.26% 242.69% 144.23% 158.59% 116.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 436.68 407.18 414.02 383.94 389.82 416.96 362.49 3.15%
  YoY % 7.24% -1.65% 7.83% -1.51% -6.51% 15.03% -
  Horiz. % 120.47% 112.33% 114.22% 105.92% 107.54% 115.03% 100.00%
EPS -5.39 -4.69 4.47 0.96 7.52 0.53 -1.62 22.16%
  YoY % -14.93% -204.92% 365.62% -87.23% 1,318.87% 132.72% -
  Horiz. % 332.72% 289.51% -275.93% -59.26% -464.20% -32.72% 100.00%
DPS 0.00 0.00 14.99 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.2201 2.2526 2.4255 1.4423 1.5859 1.1615 0.9995 14.21%
  YoY % -1.44% -7.13% 68.17% -9.05% 36.54% 16.21% -
  Horiz. % 222.12% 225.37% 242.67% 144.30% 158.67% 116.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.4100 1.5600 1.5000 0.7700 0.7200 0.5700 0.6500 -
P/RPS 0.32 0.38 0.36 0.20 0.18 0.14 0.18 10.05%
  YoY % -15.79% 5.56% 80.00% 11.11% 28.57% -22.22% -
  Horiz. % 177.78% 211.11% 200.00% 111.11% 100.00% 77.78% 100.00%
P/EPS -25.64 -33.78 33.56 80.10 9.58 106.69 -40.01 -7.14%
  YoY % 24.10% -200.66% -58.10% 736.12% -91.02% 366.66% -
  Horiz. % 64.08% 84.43% -83.88% -200.20% -23.94% -266.66% 100.00%
EY -3.90 -2.96 2.98 1.25 10.44 0.94 -2.50 7.69%
  YoY % -31.76% -199.33% 138.40% -88.03% 1,010.64% 137.60% -
  Horiz. % 156.00% 118.40% -119.20% -50.00% -417.60% -37.60% 100.00%
DY 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.62 0.69 0.62 0.53 0.45 0.49 0.65 -0.78%
  YoY % -10.14% 11.29% 16.98% 17.78% -8.16% -24.62% -
  Horiz. % 95.38% 106.15% 95.38% 81.54% 69.23% 75.38% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 31/07/17 27/07/16 30/07/15 24/07/14 31/07/13 31/07/12 27/07/11 -
Price 1.2900 1.6000 1.6500 0.7950 0.7600 0.6100 0.6400 -
P/RPS 0.29 0.39 0.40 0.21 0.19 0.15 0.18 8.27%
  YoY % -25.64% -2.50% 90.48% 10.53% 26.67% -16.67% -
  Horiz. % 161.11% 216.67% 222.22% 116.67% 105.56% 83.33% 100.00%
P/EPS -23.46 -34.65 36.91 82.70 10.11 114.18 -39.40 -8.27%
  YoY % 32.29% -193.88% -55.37% 718.00% -91.15% 389.80% -
  Horiz. % 59.54% 87.94% -93.68% -209.90% -25.66% -289.80% 100.00%
EY -4.26 -2.89 2.71 1.21 9.89 0.88 -2.54 8.99%
  YoY % -47.40% -206.64% 123.97% -87.77% 1,023.86% 134.65% -
  Horiz. % 167.72% 113.78% -106.69% -47.64% -389.37% -34.65% 100.00%
DY 0.00 0.00 9.09 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.57 0.71 0.68 0.55 0.48 0.53 0.64 -1.91%
  YoY % -19.72% 4.41% 23.64% 14.58% -9.43% -17.19% -
  Horiz. % 89.06% 110.94% 106.25% 85.94% 75.00% 82.81% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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