Highlights

[TEXCHEM] YoY Cumulative Quarter Result on 2016-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 27-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -158.85%    YoY -     -203.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 559,962 547,889 541,910 505,303 513,792 476,464 483,764 2.47%
  YoY % 2.20% 1.10% 7.24% -1.65% 7.83% -1.51% -
  Horiz. % 115.75% 113.26% 112.02% 104.45% 106.21% 98.49% 100.00%
PBT -3,170 -888 -5,367 -1,219 11,307 2,857 9,191 -
  YoY % -256.98% 83.45% -340.28% -110.78% 295.76% -68.92% -
  Horiz. % -34.49% -9.66% -58.39% -13.26% 123.02% 31.08% 100.00%
Tax -3,593 -4,761 -5,110 -3,770 -4,550 -3,802 -2,874 3.79%
  YoY % 24.53% 6.83% -35.54% 17.14% -19.67% -32.29% -
  Horiz. % 125.02% 165.66% 177.80% 131.18% 158.32% 132.29% 100.00%
NP -6,763 -5,649 -10,477 -4,989 6,757 -945 6,317 -
  YoY % -19.72% 46.08% -110.00% -173.83% 815.03% -114.96% -
  Horiz. % -107.06% -89.43% -165.85% -78.98% 106.97% -14.96% 100.00%
NP to SH -5,808 -5,614 -6,686 -5,731 5,544 1,193 9,330 -
  YoY % -3.46% 16.03% -16.66% -203.37% 364.71% -87.21% -
  Horiz. % -62.25% -60.17% -71.66% -61.43% 59.42% 12.79% 100.00%
Tax Rate - % - % - % - % 40.24 % 133.08 % 31.27 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -69.76% 325.58% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 128.69% 425.58% 100.00%
Total Cost 566,725 553,538 552,387 510,292 507,035 477,409 477,447 2.90%
  YoY % 2.38% 0.21% 8.25% 0.64% 6.21% -0.01% -
  Horiz. % 118.70% 115.94% 115.70% 106.88% 106.20% 99.99% 100.00%
Net Worth 236,440 250,573 275,512 279,545 301,000 178,987 196,808 3.10%
  YoY % -5.64% -9.05% -1.44% -7.13% 68.17% -9.05% -
  Horiz. % 120.14% 127.32% 139.99% 142.04% 152.94% 90.95% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - 18,604 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 100.00% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 236,440 250,573 275,512 279,545 301,000 178,987 196,808 3.10%
  YoY % -5.64% -9.05% -1.44% -7.13% 68.17% -9.05% -
  Horiz. % 120.14% 127.32% 139.99% 142.04% 152.94% 90.95% 100.00%
NOSH 121,289 121,508 121,580 124,099 124,026 124,099 124,099 -0.38%
  YoY % -0.18% -0.06% -2.03% 0.06% -0.06% 0.00% -
  Horiz. % 97.74% 97.91% 97.97% 100.00% 99.94% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -1.21 % -1.03 % -1.93 % -0.99 % 1.32 % -0.20 % 1.31 % -
  YoY % -17.48% 46.63% -94.95% -175.00% 760.00% -115.27% -
  Horiz. % -92.37% -78.63% -147.33% -75.57% 100.76% -15.27% 100.00%
ROE -2.46 % -2.24 % -2.43 % -2.05 % 1.84 % 0.67 % 4.74 % -
  YoY % -9.82% 7.82% -18.54% -211.41% 174.63% -85.86% -
  Horiz. % -51.90% -47.26% -51.27% -43.25% 38.82% 14.14% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 461.68 450.91 445.72 407.18 414.26 383.94 389.82 2.86%
  YoY % 2.39% 1.16% 9.47% -1.71% 7.90% -1.51% -
  Horiz. % 118.43% 115.67% 114.34% 104.45% 106.27% 98.49% 100.00%
EPS -4.79 -4.62 -5.50 -4.69 4.47 0.96 7.52 -
  YoY % -3.68% 16.00% -17.27% -204.92% 365.62% -87.23% -
  Horiz. % -63.70% -61.44% -73.14% -62.37% 59.44% 12.77% 100.00%
DPS 0.00 0.00 0.00 0.00 15.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9494 2.0622 2.2661 2.2526 2.4269 1.4423 1.5859 3.50%
  YoY % -5.47% -9.00% 0.60% -7.18% 68.27% -9.05% -
  Horiz. % 122.92% 130.03% 142.89% 142.04% 153.03% 90.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 451.22 441.49 436.68 407.18 414.02 383.94 389.82 2.47%
  YoY % 2.20% 1.10% 7.24% -1.65% 7.83% -1.51% -
  Horiz. % 115.75% 113.25% 112.02% 104.45% 106.21% 98.49% 100.00%
EPS -4.68 -4.52 -5.39 -4.69 4.47 0.96 7.52 -
  YoY % -3.54% 16.14% -14.93% -204.92% 365.62% -87.23% -
  Horiz. % -62.23% -60.11% -71.68% -62.37% 59.44% 12.77% 100.00%
DPS 0.00 0.00 0.00 0.00 14.99 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9053 2.0191 2.2201 2.2526 2.4255 1.4423 1.5859 3.10%
  YoY % -5.64% -9.05% -1.44% -7.13% 68.17% -9.05% -
  Horiz. % 120.14% 127.32% 139.99% 142.04% 152.94% 90.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.6200 0.8250 1.4100 1.5600 1.5000 0.7700 0.7200 -
P/RPS 0.13 0.18 0.32 0.38 0.36 0.20 0.18 -5.28%
  YoY % -27.78% -43.75% -15.79% 5.56% 80.00% 11.11% -
  Horiz. % 72.22% 100.00% 177.78% 211.11% 200.00% 111.11% 100.00%
P/EPS -12.95 -17.86 -25.64 -33.78 33.56 80.10 9.58 -
  YoY % 27.49% 30.34% 24.10% -200.66% -58.10% 736.12% -
  Horiz. % -135.18% -186.43% -267.64% -352.61% 350.31% 836.12% 100.00%
EY -7.72 -5.60 -3.90 -2.96 2.98 1.25 10.44 -
  YoY % -37.86% -43.59% -31.76% -199.33% 138.40% -88.03% -
  Horiz. % -73.95% -53.64% -37.36% -28.35% 28.54% 11.97% 100.00%
DY 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.32 0.40 0.62 0.69 0.62 0.53 0.45 -5.52%
  YoY % -20.00% -35.48% -10.14% 11.29% 16.98% 17.78% -
  Horiz. % 71.11% 88.89% 137.78% 153.33% 137.78% 117.78% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/07/19 26/07/18 31/07/17 27/07/16 30/07/15 24/07/14 31/07/13 -
Price 0.6000 0.8150 1.2900 1.6000 1.6500 0.7950 0.7600 -
P/RPS 0.13 0.18 0.29 0.39 0.40 0.21 0.19 -6.13%
  YoY % -27.78% -37.93% -25.64% -2.50% 90.48% 10.53% -
  Horiz. % 68.42% 94.74% 152.63% 205.26% 210.53% 110.53% 100.00%
P/EPS -12.53 -17.64 -23.46 -34.65 36.91 82.70 10.11 -
  YoY % 28.97% 24.81% 32.29% -193.88% -55.37% 718.00% -
  Horiz. % -123.94% -174.48% -232.05% -342.73% 365.08% 818.00% 100.00%
EY -7.98 -5.67 -4.26 -2.89 2.71 1.21 9.89 -
  YoY % -40.74% -33.10% -47.40% -206.64% 123.97% -87.77% -
  Horiz. % -80.69% -57.33% -43.07% -29.22% 27.40% 12.23% 100.00%
DY 0.00 0.00 0.00 0.00 9.09 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.31 0.40 0.57 0.71 0.68 0.55 0.48 -7.02%
  YoY % -22.50% -29.82% -19.72% 4.41% 23.64% 14.58% -
  Horiz. % 64.58% 83.33% 118.75% 147.92% 141.67% 114.58% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

188  346  603  1282 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.38+0.085 
 HWGB 0.965+0.12 
 KANGER 0.1750.00 
 BINTAI 1.11-0.03 
 SAPNRG 0.125+0.005 
 TOPBLDS 0.12-0.01 
 ARMADA 0.37+0.015 
 KNM 0.22+0.01 
 HWGB-WD 0.615+0.09 
 PA 0.15-0.005 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS