Highlights

[TEXCHEM] YoY Cumulative Quarter Result on 2017-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 31-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -1,062.78%    YoY -     -16.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 459,930 559,962 547,889 541,910 505,303 513,792 476,464 -0.59%
  YoY % -17.86% 2.20% 1.10% 7.24% -1.65% 7.83% -
  Horiz. % 96.53% 117.52% 114.99% 113.74% 106.05% 107.83% 100.00%
PBT -26,894 -3,170 -888 -5,367 -1,219 11,307 2,857 -
  YoY % -748.39% -256.98% 83.45% -340.28% -110.78% 295.76% -
  Horiz. % -941.34% -110.96% -31.08% -187.85% -42.67% 395.76% 100.00%
Tax 521 -3,593 -4,761 -5,110 -3,770 -4,550 -3,802 -
  YoY % 114.50% 24.53% 6.83% -35.54% 17.14% -19.67% -
  Horiz. % -13.70% 94.50% 125.22% 134.40% 99.16% 119.67% 100.00%
NP -26,373 -6,763 -5,649 -10,477 -4,989 6,757 -945 74.07%
  YoY % -289.96% -19.72% 46.08% -110.00% -173.83% 815.03% -
  Horiz. % 2,790.79% 715.66% 597.78% 1,108.68% 527.94% -715.03% 100.00%
NP to SH -19,399 -5,808 -5,614 -6,686 -5,731 5,544 1,193 -
  YoY % -234.00% -3.46% 16.03% -16.66% -203.37% 364.71% -
  Horiz. % -1,626.07% -486.84% -470.58% -560.44% -480.39% 464.71% 100.00%
Tax Rate - % - % - % - % - % 40.24 % 133.08 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -69.76% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 30.24% 100.00%
Total Cost 486,303 566,725 553,538 552,387 510,292 507,035 477,409 0.31%
  YoY % -14.19% 2.38% 0.21% 8.25% 0.64% 6.21% -
  Horiz. % 101.86% 118.71% 115.95% 115.71% 106.89% 106.21% 100.00%
Net Worth 219,270 236,440 250,573 275,512 279,545 301,000 178,987 3.44%
  YoY % -7.26% -5.64% -9.05% -1.44% -7.13% 68.17% -
  Horiz. % 122.51% 132.10% 139.99% 153.93% 156.18% 168.17% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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% 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% 0.00% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 219,270 236,440 250,573 275,512 279,545 301,000 178,987 3.44%
  YoY % -7.26% -5.64% -9.05% -1.44% -7.13% 68.17% -
  Horiz. % 122.51% 132.10% 139.99% 153.93% 156.18% 168.17% 100.00%
NOSH 120,571 121,289 121,508 121,580 124,099 124,026 124,099 -0.48%
  YoY % -0.59% -0.18% -0.06% -2.03% 0.06% -0.06% -
  Horiz. % 97.16% 97.74% 97.91% 97.97% 100.00% 99.94% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -5.73 % -1.21 % -1.03 % -1.93 % -0.99 % 1.32 % -0.20 % 74.84%
  YoY % -373.55% -17.48% 46.63% -94.95% -175.00% 760.00% -
  Horiz. % 2,865.00% 605.00% 515.00% 965.00% 495.00% -660.00% 100.00%
ROE -8.85 % -2.46 % -2.24 % -2.43 % -2.05 % 1.84 % 0.67 % -
  YoY % -259.76% -9.82% 7.82% -18.54% -211.41% 174.63% -
  Horiz. % -1,320.90% -367.16% -334.33% -362.69% -305.97% 274.63% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 381.46 461.68 450.91 445.72 407.18 414.26 383.94 -0.11%
  YoY % -17.38% 2.39% 1.16% 9.47% -1.71% 7.90% -
  Horiz. % 99.35% 120.25% 117.44% 116.09% 106.05% 107.90% 100.00%
EPS -16.09 -4.79 -4.62 -5.50 -4.69 4.47 0.96 -
  YoY % -235.91% -3.68% 16.00% -17.27% -204.92% 365.62% -
  Horiz. % -1,676.04% -498.96% -481.25% -572.92% -488.54% 465.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8186 1.9494 2.0622 2.2661 2.2526 2.4269 1.4423 3.94%
  YoY % -6.71% -5.47% -9.00% 0.60% -7.18% 68.27% -
  Horiz. % 126.09% 135.16% 142.98% 157.12% 156.18% 168.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 370.62 451.22 441.49 436.68 407.18 414.02 383.94 -0.59%
  YoY % -17.86% 2.20% 1.10% 7.24% -1.65% 7.83% -
  Horiz. % 96.53% 117.52% 114.99% 113.74% 106.05% 107.83% 100.00%
EPS -15.63 -4.68 -4.52 -5.39 -4.69 4.47 0.96 -
  YoY % -233.97% -3.54% 16.14% -14.93% -204.92% 365.62% -
  Horiz. % -1,628.12% -487.50% -470.83% -561.46% -488.54% 465.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 14.99 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7669 1.9053 2.0191 2.2201 2.2526 2.4255 1.4423 3.44%
  YoY % -7.26% -5.64% -9.05% -1.44% -7.13% 68.17% -
  Horiz. % 122.51% 132.10% 139.99% 153.93% 156.18% 168.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.4800 0.6200 0.8250 1.4100 1.5600 1.5000 0.7700 -
P/RPS 0.13 0.13 0.18 0.32 0.38 0.36 0.20 -6.92%
  YoY % 0.00% -27.78% -43.75% -15.79% 5.56% 80.00% -
  Horiz. % 65.00% 65.00% 90.00% 160.00% 190.00% 180.00% 100.00%
P/EPS -2.98 -12.95 -17.86 -25.64 -33.78 33.56 80.10 -
  YoY % 76.99% 27.49% 30.34% 24.10% -200.66% -58.10% -
  Horiz. % -3.72% -16.17% -22.30% -32.01% -42.17% 41.90% 100.00%
EY -33.52 -7.72 -5.60 -3.90 -2.96 2.98 1.25 -
  YoY % -334.20% -37.86% -43.59% -31.76% -199.33% 138.40% -
  Horiz. % -2,681.60% -617.60% -448.00% -312.00% -236.80% 238.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.26 0.32 0.40 0.62 0.69 0.62 0.53 -11.18%
  YoY % -18.75% -20.00% -35.48% -10.14% 11.29% 16.98% -
  Horiz. % 49.06% 60.38% 75.47% 116.98% 130.19% 116.98% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/07/20 23/07/19 26/07/18 31/07/17 27/07/16 30/07/15 24/07/14 -
Price 0.6200 0.6000 0.8150 1.2900 1.6000 1.6500 0.7950 -
P/RPS 0.16 0.13 0.18 0.29 0.39 0.40 0.21 -4.43%
  YoY % 23.08% -27.78% -37.93% -25.64% -2.50% 90.48% -
  Horiz. % 76.19% 61.90% 85.71% 138.10% 185.71% 190.48% 100.00%
P/EPS -3.85 -12.53 -17.64 -23.46 -34.65 36.91 82.70 -
  YoY % 69.27% 28.97% 24.81% 32.29% -193.88% -55.37% -
  Horiz. % -4.66% -15.15% -21.33% -28.37% -41.90% 44.63% 100.00%
EY -25.95 -7.98 -5.67 -4.26 -2.89 2.71 1.21 -
  YoY % -225.19% -40.74% -33.10% -47.40% -206.64% 123.97% -
  Horiz. % -2,144.63% -659.50% -468.60% -352.07% -238.84% 223.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 9.09 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.34 0.31 0.40 0.57 0.71 0.68 0.55 -7.70%
  YoY % 9.68% -22.50% -29.82% -19.72% 4.41% 23.64% -
  Horiz. % 61.82% 56.36% 72.73% 103.64% 129.09% 123.64% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.080.00 
 KOTRA 3.150.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.2050.00 
 WILLOW 0.430.00 
 EAH-WE 0.0150.00 
 IRIS 0.300.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.4850.00 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
4. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
5. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. Supermax’s easily achievable target price - Koon Yew Yin Koon Yew Yin's Blog
8. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
PARTNERS & BROKERS