[TEXCHEM] YoY Cumulative Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 764,069 776,272 757,987 716,587 769,970 701,242 784,887 -0.45% YoY % -1.57% 2.41% 5.78% -6.93% 9.80% -10.66% - Horiz. % 97.35% 98.90% 96.57% 91.30% 98.10% 89.34% 100.00%
PBT -1,497 14,538 2,446 10,465 5,346 2,310 -365 26.49% YoY % -110.30% 494.36% -76.63% 95.75% 131.43% 732.88% - Horiz. % 410.14% -3,983.01% -670.14% -2,867.12% -1,464.66% -632.88% 100.00%
Tax -5,202 -6,991 -5,097 -5,873 -4,958 -7,589 -3,017 9.50% YoY % 25.59% -37.16% 13.21% -18.46% 34.67% -151.54% - Horiz. % 172.42% 231.72% 168.94% 194.66% 164.34% 251.54% 100.00%
NP -6,699 7,547 -2,651 4,592 388 -5,279 -3,382 12.05% YoY % -188.76% 384.69% -157.73% 1,083.51% 107.35% -56.09% - Horiz. % 198.08% -223.15% 78.39% -135.78% -11.47% 156.09% 100.00%
NP to SH -8,060 7,191 571 8,825 178 -4,912 -2,032 25.79% YoY % -212.08% 1,159.37% -93.53% 4,857.87% 103.62% -141.73% - Horiz. % 396.65% -353.89% -28.10% -434.30% -8.76% 241.73% 100.00%
Tax Rate - % 48.09 % 208.38 % 56.12 % 92.74 % 328.53 % - % - YoY % 0.00% -76.92% 271.31% -39.49% -71.77% 0.00% - Horiz. % 0.00% 14.64% 63.43% 17.08% 28.23% 100.00% -
Total Cost 770,768 768,725 760,638 711,995 769,582 706,521 788,269 -0.37% YoY % 0.27% 1.06% 6.83% -7.48% 8.93% -10.37% - Horiz. % 97.78% 97.52% 96.49% 90.32% 97.63% 89.63% 100.00%
Net Worth 279,551 296,159 185,044 180,377 141,311 144,652 145,374 11.50% YoY % -5.61% 60.05% 2.59% 27.65% -2.31% -0.50% - Horiz. % 192.30% 203.72% 127.29% 124.08% 97.21% 99.50% 100.00%
Dividend 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 18,629 - - - - 2,478 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 751.78% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 259.07 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 279,551 296,159 185,044 180,377 141,311 144,652 145,374 11.50% YoY % -5.61% 60.05% 2.59% 27.65% -2.31% -0.50% - Horiz. % 192.30% 203.72% 127.29% 124.08% 97.21% 99.50% 100.00%
NOSH 124,099 124,196 124,099 124,099 124,099 124,197 123,902 0.03% YoY % -0.08% 0.08% 0.00% 0.00% -0.08% 0.24% - Horiz. % 100.16% 100.24% 100.16% 100.16% 100.16% 100.24% 100.00%
Ratio Analysis 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.88 % 0.97 % -0.35 % 0.64 % 0.05 % -0.75 % -0.43 % 12.66% YoY % -190.72% 377.14% -154.69% 1,180.00% 106.67% -74.42% - Horiz. % 204.65% -225.58% 81.40% -148.84% -11.63% 174.42% 100.00%
ROE -2.88 % 2.43 % 0.31 % 4.89 % 0.13 % -3.40 % -1.40 % 12.76% YoY % -218.52% 683.87% -93.66% 3,661.54% 103.82% -142.86% - Horiz. % 205.71% -173.57% -22.14% -349.29% -9.29% 242.86% 100.00%
Per Share 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 626.61 625.03 610.79 577.43 620.45 564.62 633.47 -0.18% YoY % 0.25% 2.33% 5.78% -6.93% 9.89% -10.87% - Horiz. % 98.92% 98.67% 96.42% 91.15% 97.94% 89.13% 100.00%
EPS -6.61 5.79 0.46 7.11 0.14 -3.96 -1.64 26.12% YoY % -214.16% 1,158.70% -93.53% 4,978.57% 103.54% -141.46% - Horiz. % 403.05% -353.05% -28.05% -433.54% -8.54% 241.46% 100.00%
DPS 0.00 15.00 0.00 0.00 0.00 0.00 2.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 750.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2926 2.3846 1.4911 1.4535 1.1387 1.1647 1.1733 11.80% YoY % -3.86% 59.92% 2.59% 27.65% -2.23% -0.73% - Horiz. % 195.40% 203.24% 127.09% 123.88% 97.05% 99.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 626.61 625.53 610.79 577.43 620.45 565.07 632.47 -0.15% YoY % 0.17% 2.41% 5.78% -6.93% 9.80% -10.66% - Horiz. % 99.07% 98.90% 96.57% 91.30% 98.10% 89.34% 100.00%
EPS -6.61 5.79 0.46 7.11 0.14 -3.96 -1.64 26.12% YoY % -214.16% 1,158.70% -93.53% 4,978.57% 103.54% -141.46% - Horiz. % 403.05% -353.05% -28.05% -433.54% -8.54% 241.46% 100.00%
DPS 0.00 15.01 0.00 0.00 0.00 0.00 2.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 750.50% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2926 2.3865 1.4911 1.4535 1.1387 1.1656 1.1714 11.83% YoY % -3.93% 60.05% 2.59% 27.65% -2.31% -0.50% - Horiz. % 195.71% 203.73% 127.29% 124.08% 97.21% 99.50% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.6000 1.5100 0.8050 0.8550 0.5700 0.6300 0.8500 -
P/RPS 0.26 0.24 0.13 0.15 0.09 0.11 0.13 12.23% YoY % 8.33% 84.62% -13.33% 66.67% -18.18% -15.38% - Horiz. % 200.00% 184.62% 100.00% 115.38% 69.23% 84.62% 100.00%
P/EPS -24.21 26.08 174.96 12.02 397.40 -15.93 -51.83 -11.90% YoY % -192.83% -85.09% 1,355.57% -96.98% 2,594.66% 69.26% - Horiz. % 46.71% -50.32% -337.57% -23.19% -766.74% 30.74% 100.00%
EY -4.13 3.83 0.57 8.32 0.25 -6.28 -1.93 13.51% YoY % -207.83% 571.93% -93.15% 3,228.00% 103.98% -225.39% - Horiz. % 213.99% -198.45% -29.53% -431.09% -12.95% 325.39% 100.00%
DY 0.00 9.93 0.00 0.00 0.00 0.00 2.35 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 422.55% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.70 0.63 0.54 0.59 0.50 0.54 0.72 -0.47% YoY % 11.11% 16.67% -8.47% 18.00% -7.41% -25.00% - Horiz. % 97.22% 87.50% 75.00% 81.94% 69.44% 75.00% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 27/10/16 30/10/15 30/10/14 30/10/13 31/10/12 25/10/11 28/10/10 -
Price 1.6100 1.5000 0.7900 0.9150 0.6100 0.6200 0.8000 -
P/RPS 0.26 0.24 0.13 0.16 0.10 0.11 0.13 12.23% YoY % 8.33% 84.62% -18.75% 60.00% -9.09% -15.38% - Horiz. % 200.00% 184.62% 100.00% 123.08% 76.92% 84.62% 100.00%
P/EPS -24.36 25.91 171.70 12.87 425.28 -15.68 -48.78 -10.92% YoY % -194.02% -84.91% 1,234.11% -96.97% 2,812.24% 67.86% - Horiz. % 49.94% -53.12% -351.99% -26.38% -871.83% 32.14% 100.00%
EY -4.11 3.86 0.58 7.77 0.24 -6.38 -2.05 12.28% YoY % -206.48% 565.52% -92.54% 3,137.50% 103.76% -211.22% - Horiz. % 200.49% -188.29% -28.29% -379.02% -11.71% 311.22% 100.00%
DY 0.00 10.00 0.00 0.00 0.00 0.00 2.50 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 400.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.70 0.63 0.53 0.63 0.54 0.53 0.68 0.48% YoY % 11.11% 18.87% -15.87% 16.67% 1.89% -22.06% - Horiz. % 102.94% 92.65% 77.94% 92.65% 79.41% 77.94% 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.
Comment
TRB IFR Q3 2013.pdf 
