Highlights

[TEXCHEM] YoY Cumulative Quarter Result on 2017-09-30 [#3]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 26-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -20.69%    YoY -     -0.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 844,503 845,285 824,301 764,069 776,272 757,987 716,587 2.77%
  YoY % -0.09% 2.55% 7.88% -1.57% 2.41% 5.78% -
  Horiz. % 117.85% 117.96% 115.03% 106.63% 108.33% 105.78% 100.00%
PBT -1,765 -916 -2,539 -1,497 14,538 2,446 10,465 -
  YoY % -92.69% 63.92% -69.61% -110.30% 494.36% -76.63% -
  Horiz. % -16.87% -8.75% -24.26% -14.30% 138.92% 23.37% 100.00%
Tax -4,662 -7,361 -8,692 -5,202 -6,991 -5,097 -5,873 -3.77%
  YoY % 36.67% 15.31% -67.09% 25.59% -37.16% 13.21% -
  Horiz. % 79.38% 125.34% 148.00% 88.57% 119.04% 86.79% 100.00%
NP -6,427 -8,277 -11,231 -6,699 7,547 -2,651 4,592 -
  YoY % 22.35% 26.30% -67.65% -188.76% 384.69% -157.73% -
  Horiz. % -139.96% -180.25% -244.58% -145.88% 164.35% -57.73% 100.00%
NP to SH -6,011 -7,697 -8,069 -8,060 7,191 571 8,825 -
  YoY % 21.90% 4.61% -0.11% -212.08% 1,159.37% -93.53% -
  Horiz. % -68.11% -87.22% -91.43% -91.33% 81.48% 6.47% 100.00%
Tax Rate - % - % - % - % 48.09 % 208.38 % 56.12 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -76.92% 271.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 85.69% 371.31% 100.00%
Total Cost 850,930 853,562 835,532 770,768 768,725 760,638 711,995 3.01%
  YoY % -0.31% 2.16% 8.40% 0.27% 1.06% 6.83% -
  Horiz. % 119.51% 119.88% 117.35% 108.25% 107.97% 106.83% 100.00%
Net Worth 237,017 243,902 273,525 279,551 296,159 185,044 180,377 4.65%
  YoY % -2.82% -10.83% -2.16% -5.61% 60.05% 2.59% -
  Horiz. % 131.40% 135.22% 151.64% 154.98% 164.19% 102.59% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 18,629 - - -
  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 % - % - % - % - % 259.07 % - % - % -
  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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 237,017 243,902 273,525 279,551 296,159 185,044 180,377 4.65%
  YoY % -2.82% -10.83% -2.16% -5.61% 60.05% 2.59% -
  Horiz. % 131.40% 135.22% 151.64% 154.98% 164.19% 102.59% 100.00%
NOSH 121,193 121,508 121,556 124,099 124,196 124,099 124,099 -0.39%
  YoY % -0.26% -0.04% -2.05% -0.08% 0.08% 0.00% -
  Horiz. % 97.66% 97.91% 97.95% 100.00% 100.08% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -0.76 % -0.98 % -1.36 % -0.88 % 0.97 % -0.35 % 0.64 % -
  YoY % 22.45% 27.94% -54.55% -190.72% 377.14% -154.69% -
  Horiz. % -118.75% -153.13% -212.50% -137.50% 151.56% -54.69% 100.00%
ROE -2.54 % -3.16 % -2.95 % -2.88 % 2.43 % 0.31 % 4.89 % -
  YoY % 19.62% -7.12% -2.43% -218.52% 683.87% -93.66% -
  Horiz. % -51.94% -64.62% -60.33% -58.90% 49.69% 6.34% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 696.82 695.66 678.12 626.61 625.03 610.79 577.43 3.18%
  YoY % 0.17% 2.59% 8.22% 0.25% 2.33% 5.78% -
  Horiz. % 120.68% 120.48% 117.44% 108.52% 108.24% 105.78% 100.00%
EPS -4.96 -6.33 -6.64 -6.61 5.79 0.46 7.11 -
  YoY % 21.64% 4.67% -0.45% -214.16% 1,158.70% -93.53% -
  Horiz. % -69.76% -89.03% -93.39% -92.97% 81.43% 6.47% 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 1.9557 2.0073 2.2502 2.2926 2.3846 1.4911 1.4535 5.07%
  YoY % -2.57% -10.79% -1.85% -3.86% 59.92% 2.59% -
  Horiz. % 134.55% 138.10% 154.81% 157.73% 164.06% 102.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 680.51 681.14 664.23 626.61 625.53 610.79 577.43 2.77%
  YoY % -0.09% 2.55% 6.00% 0.17% 2.41% 5.78% -
  Horiz. % 117.85% 117.96% 115.03% 108.52% 108.33% 105.78% 100.00%
EPS -4.84 -6.20 -6.50 -6.61 5.79 0.46 7.11 -
  YoY % 21.94% 4.62% 1.66% -214.16% 1,158.70% -93.53% -
  Horiz. % -68.07% -87.20% -91.42% -92.97% 81.43% 6.47% 100.00%
DPS 0.00 0.00 0.00 0.00 15.01 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 1.9099 1.9654 2.2041 2.2926 2.3865 1.4911 1.4535 4.65%
  YoY % -2.82% -10.83% -3.86% -3.93% 60.05% 2.59% -
  Horiz. % 131.40% 135.22% 151.64% 157.73% 164.19% 102.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.4000 0.8000 1.0000 1.6000 1.5100 0.8050 0.8550 -
P/RPS 0.06 0.11 0.15 0.26 0.24 0.13 0.15 -14.16%
  YoY % -45.45% -26.67% -42.31% 8.33% 84.62% -13.33% -
  Horiz. % 40.00% 73.33% 100.00% 173.33% 160.00% 86.67% 100.00%
P/EPS -8.06 -12.63 -15.06 -24.21 26.08 174.96 12.02 -
  YoY % 36.18% 16.14% 37.79% -192.83% -85.09% 1,355.57% -
  Horiz. % -67.05% -105.07% -125.29% -201.41% 216.97% 1,455.57% 100.00%
EY -12.40 -7.92 -6.64 -4.13 3.83 0.57 8.32 -
  YoY % -56.57% -19.28% -60.77% -207.83% 571.93% -93.15% -
  Horiz. % -149.04% -95.19% -79.81% -49.64% 46.03% 6.85% 100.00%
DY 0.00 0.00 0.00 0.00 9.93 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 0.20 0.40 0.44 0.70 0.63 0.54 0.59 -16.49%
  YoY % -50.00% -9.09% -37.14% 11.11% 16.67% -8.47% -
  Horiz. % 33.90% 67.80% 74.58% 118.64% 106.78% 91.53% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 24/10/19 25/10/18 26/10/17 27/10/16 30/10/15 30/10/14 30/10/13 -
Price 0.4000 0.7300 1.0000 1.6100 1.5000 0.7900 0.9150 -
P/RPS 0.06 0.10 0.15 0.26 0.24 0.13 0.16 -15.07%
  YoY % -40.00% -33.33% -42.31% 8.33% 84.62% -18.75% -
  Horiz. % 37.50% 62.50% 93.75% 162.50% 150.00% 81.25% 100.00%
P/EPS -8.06 -11.52 -15.06 -24.36 25.91 171.70 12.87 -
  YoY % 30.03% 23.51% 38.18% -194.02% -84.91% 1,234.11% -
  Horiz. % -62.63% -89.51% -117.02% -189.28% 201.32% 1,334.11% 100.00%
EY -12.40 -8.68 -6.64 -4.11 3.86 0.58 7.77 -
  YoY % -42.86% -30.72% -61.56% -206.48% 565.52% -92.54% -
  Horiz. % -159.59% -111.71% -85.46% -52.90% 49.68% 7.46% 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 0.20 0.36 0.44 0.70 0.63 0.53 0.63 -17.40%
  YoY % -44.44% -18.18% -37.14% 11.11% 18.87% -15.87% -
  Horiz. % 31.75% 57.14% 69.84% 111.11% 100.00% 84.13% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers