Highlights

[TEXCHEM] YoY Cumulative Quarter Result on 2012-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 26-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     77.02%    YoY -     69.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 277,089 241,234 234,390 262,121 223,974 249,644 216,804 4.17%
  YoY % 14.86% 2.92% -10.58% 17.03% -10.28% 15.15% -
  Horiz. % 127.81% 111.27% 108.11% 120.90% 103.31% 115.15% 100.00%
PBT 8,376 2,366 -335 1,758 -829 149 -9,971 -
  YoY % 254.02% 806.27% -119.06% 312.06% -656.38% 101.49% -
  Horiz. % -84.00% -23.73% 3.36% -17.63% 8.31% -1.49% 100.00%
Tax -2,984 -2,446 -944 -3,676 -3,656 -2,021 -1,294 14.93%
  YoY % -22.00% -159.11% 74.32% -0.55% -80.90% -56.18% -
  Horiz. % 230.60% 189.03% 72.95% 284.08% 282.53% 156.18% 100.00%
NP 5,392 -80 -1,279 -1,918 -4,485 -1,872 -11,265 -
  YoY % 6,840.00% 93.75% 33.32% 57.24% -139.58% 83.38% -
  Horiz. % -47.87% 0.71% 11.35% 17.03% 39.81% 16.62% 100.00%
NP to SH 4,986 927 168 -1,182 -3,819 -1,523 -9,232 -
  YoY % 437.86% 451.79% 114.21% 69.05% -150.76% 83.50% -
  Horiz. % -54.01% -10.04% -1.82% 12.80% 41.37% 16.50% 100.00%
Tax Rate 35.63 % 103.38 % - % 209.10 % - % 1,356.38 % - % -
  YoY % -65.53% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.63% 7.62% 0.00% 15.42% 0.00% 100.00% -
Total Cost 271,697 241,314 235,669 264,039 228,459 251,516 228,069 2.96%
  YoY % 12.59% 2.40% -10.74% 15.57% -9.17% 10.28% -
  Horiz. % 119.13% 105.81% 103.33% 115.77% 100.17% 110.28% 100.00%
Net Worth 297,887 179,993 187,302 139,263 140,025 151,557 161,770 10.71%
  YoY % 65.50% -3.90% 34.49% -0.54% -7.61% -6.31% -
  Horiz. % 184.14% 111.26% 115.78% 86.09% 86.56% 93.69% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 12,409 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 248.89 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 297,887 179,993 187,302 139,263 140,025 151,557 161,770 10.71%
  YoY % 65.50% -3.90% 34.49% -0.54% -7.61% -6.31% -
  Horiz. % 184.14% 111.26% 115.78% 86.09% 86.56% 93.69% 100.00%
NOSH 124,099 124,099 124,099 124,099 123,993 123,821 124,086 0.00%
  YoY % 0.00% 0.00% 0.00% 0.09% 0.14% -0.21% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 99.93% 99.79% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.95 % -0.03 % -0.55 % -0.73 % -2.00 % -0.75 % -5.20 % -
  YoY % 6,600.00% 94.55% 24.66% 63.50% -166.67% 85.58% -
  Horiz. % -37.50% 0.58% 10.58% 14.04% 38.46% 14.42% 100.00%
ROE 1.67 % 0.52 % 0.09 % -0.85 % -2.73 % -1.00 % -5.71 % -
  YoY % 221.15% 477.78% 110.59% 68.86% -173.00% 82.49% -
  Horiz. % -29.25% -9.11% -1.58% 14.89% 47.81% 17.51% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 223.28 194.39 188.87 211.22 180.63 201.62 174.72 4.17%
  YoY % 14.86% 2.92% -10.58% 16.94% -10.41% 15.40% -
  Horiz. % 127.79% 111.26% 108.10% 120.89% 103.38% 115.40% 100.00%
EPS 4.02 0.75 0.14 -0.95 -3.08 -1.23 -7.44 -
  YoY % 436.00% 435.71% 114.74% 69.16% -150.41% 83.47% -
  Horiz. % -54.03% -10.08% -1.88% 12.77% 41.40% 16.53% 100.00%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.4004 1.4504 1.5093 1.1222 1.1293 1.2240 1.3037 10.70%
  YoY % 65.50% -3.90% 34.49% -0.63% -7.74% -6.11% -
  Horiz. % 184.12% 111.25% 115.77% 86.08% 86.62% 93.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 223.28 194.39 188.87 211.22 180.48 201.17 174.70 4.17%
  YoY % 14.86% 2.92% -10.58% 17.03% -10.28% 15.15% -
  Horiz. % 127.81% 111.27% 108.11% 120.90% 103.31% 115.15% 100.00%
EPS 4.02 0.75 0.14 -0.95 -3.08 -1.23 -7.44 -
  YoY % 436.00% 435.71% 114.74% 69.16% -150.41% 83.47% -
  Horiz. % -54.03% -10.08% -1.88% 12.77% 41.40% 16.53% 100.00%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.4004 1.4504 1.5093 1.1222 1.1283 1.2213 1.3036 10.71%
  YoY % 65.50% -3.90% 34.49% -0.54% -7.61% -6.31% -
  Horiz. % 184.14% 111.26% 115.78% 86.08% 86.55% 93.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.4900 0.7300 0.6000 0.5800 0.8700 0.9800 1.0200 -
P/RPS 0.67 0.38 0.32 0.27 0.48 0.49 0.58 2.43%
  YoY % 76.32% 18.75% 18.52% -43.75% -2.04% -15.52% -
  Horiz. % 115.52% 65.52% 55.17% 46.55% 82.76% 84.48% 100.00%
P/EPS 37.09 97.73 443.21 -60.89 -28.25 -79.67 -13.71 -
  YoY % -62.05% -77.95% 827.89% -115.54% 64.54% -481.11% -
  Horiz. % -270.53% -712.84% -3,232.75% 444.13% 206.05% 581.11% 100.00%
EY 2.70 1.02 0.23 -1.64 -3.54 -1.26 -7.29 -
  YoY % 164.71% 343.48% 114.02% 53.67% -180.95% 82.72% -
  Horiz. % -37.04% -13.99% -3.16% 22.50% 48.56% 17.28% 100.00%
DY 6.71 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.62 0.50 0.40 0.52 0.77 0.80 0.78 -3.75%
  YoY % 24.00% 25.00% -23.08% -32.47% -3.75% 2.56% -
  Horiz. % 79.49% 64.10% 51.28% 66.67% 98.72% 102.56% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/04/15 29/04/14 03/05/13 26/04/12 29/04/11 29/04/10 05/05/09 -
Price 1.5400 0.7400 0.6050 0.6000 0.7700 0.9000 1.0500 -
P/RPS 0.69 0.38 0.32 0.28 0.43 0.45 0.60 2.36%
  YoY % 81.58% 18.75% 14.29% -34.88% -4.44% -25.00% -
  Horiz. % 115.00% 63.33% 53.33% 46.67% 71.67% 75.00% 100.00%
P/EPS 38.33 99.07 446.90 -62.99 -25.00 -73.17 -14.11 -
  YoY % -61.31% -77.83% 809.48% -151.96% 65.83% -418.57% -
  Horiz. % -271.65% -702.13% -3,167.26% 446.42% 177.18% 518.57% 100.00%
EY 2.61 1.01 0.22 -1.59 -4.00 -1.37 -7.09 -
  YoY % 158.42% 359.09% 113.84% 60.25% -191.97% 80.68% -
  Horiz. % -36.81% -14.25% -3.10% 22.43% 56.42% 19.32% 100.00%
DY 6.49 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.64 0.51 0.40 0.53 0.68 0.74 0.81 -3.85%
  YoY % 25.49% 27.50% -24.53% -22.06% -8.11% -8.64% -
  Horiz. % 79.01% 62.96% 49.38% 65.43% 83.95% 91.36% 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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers