Highlights

[TEXCHEM] YoY Cumulative Quarter Result on 2016-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 29-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -121.97%    YoY -     -144.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 285,840 274,683 277,049 256,835 277,089 241,234 234,390 3.36%
  YoY % 4.06% -0.85% 7.87% -7.31% 14.86% 2.92% -
  Horiz. % 121.95% 117.19% 118.20% 109.58% 118.22% 102.92% 100.00%
PBT 5,712 1,557 1,809 1,373 8,376 2,366 -335 -
  YoY % 266.86% -13.93% 31.76% -83.61% 254.02% 806.27% -
  Horiz. % -1,705.07% -464.78% -540.00% -409.85% -2,500.30% -706.27% 100.00%
Tax -2,428 -3,008 -2,865 -2,706 -2,984 -2,446 -944 17.04%
  YoY % 19.28% -4.99% -5.88% 9.32% -22.00% -159.11% -
  Horiz. % 257.20% 318.64% 303.50% 286.65% 316.10% 259.11% 100.00%
NP 3,284 -1,451 -1,056 -1,333 5,392 -80 -1,279 -
  YoY % 326.33% -37.41% 20.78% -124.72% 6,840.00% 93.75% -
  Horiz. % -256.76% 113.45% 82.56% 104.22% -421.58% 6.25% 100.00%
NP to SH 2,424 -2,005 -575 -2,214 4,986 927 168 56.00%
  YoY % 220.90% -248.70% 74.03% -144.40% 437.86% 451.79% -
  Horiz. % 1,442.86% -1,193.45% -342.26% -1,317.86% 2,967.86% 551.79% 100.00%
Tax Rate 42.51 % 193.19 % 158.37 % 197.09 % 35.63 % 103.38 % - % -
  YoY % -78.00% 21.99% -19.65% 453.16% -65.53% 0.00% -
  Horiz. % 41.12% 186.87% 153.19% 190.65% 34.47% 100.00% -
Total Cost 282,556 276,134 278,105 258,168 271,697 241,314 235,669 3.07%
  YoY % 2.33% -0.71% 7.72% -4.98% 12.59% 2.40% -
  Horiz. % 119.90% 117.17% 118.01% 109.55% 115.29% 102.40% 100.00%
Net Worth 242,238 253,611 283,854 282,449 297,887 179,993 187,302 4.38%
  YoY % -4.48% -10.65% 0.50% -5.18% 65.50% -3.90% -
  Horiz. % 129.33% 135.40% 151.55% 150.80% 159.04% 96.10% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - 12,409 - - -
  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 % - % - % - % - % 248.89 % - % - % -
  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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 242,238 253,611 283,854 282,449 297,887 179,993 187,302 4.38%
  YoY % -4.48% -10.65% 0.50% -5.18% 65.50% -3.90% -
  Horiz. % 129.33% 135.40% 151.55% 150.80% 159.04% 96.10% 100.00%
NOSH 121,508 121,508 121,612 124,099 124,099 124,099 124,099 -0.35%
  YoY % 0.00% -0.09% -2.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.91% 97.91% 98.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 1.15 % -0.53 % -0.38 % -0.52 % 1.95 % -0.03 % -0.55 % -
  YoY % 316.98% -39.47% 26.92% -126.67% 6,600.00% 94.55% -
  Horiz. % -209.09% 96.36% 69.09% 94.55% -354.55% 5.45% 100.00%
ROE 1.00 % -0.79 % -0.20 % -0.78 % 1.67 % 0.52 % 0.09 % 49.35%
  YoY % 226.58% -295.00% 74.36% -146.71% 221.15% 477.78% -
  Horiz. % 1,111.11% -877.78% -222.22% -866.67% 1,855.56% 577.78% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 235.24 226.06 227.81 206.96 223.28 194.39 188.87 3.73%
  YoY % 4.06% -0.77% 10.07% -7.31% 14.86% 2.92% -
  Horiz. % 124.55% 119.69% 120.62% 109.58% 118.22% 102.92% 100.00%
EPS 1.99 -1.65 -0.47 -1.81 4.02 0.75 0.14 55.61%
  YoY % 220.61% -251.06% 74.03% -145.02% 436.00% 435.71% -
  Horiz. % 1,421.43% -1,178.57% -335.71% -1,292.86% 2,871.43% 535.71% 100.00%
DPS 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% - -
NAPS 1.9936 2.0872 2.3341 2.2760 2.4004 1.4504 1.5093 4.75%
  YoY % -4.48% -10.58% 2.55% -5.18% 65.50% -3.90% -
  Horiz. % 132.09% 138.29% 154.65% 150.80% 159.04% 96.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 230.33 221.34 223.25 206.96 223.28 194.39 188.87 3.36%
  YoY % 4.06% -0.86% 7.87% -7.31% 14.86% 2.92% -
  Horiz. % 121.95% 117.19% 118.20% 109.58% 118.22% 102.92% 100.00%
EPS 1.95 -1.62 -0.46 -1.81 4.02 0.75 0.14 55.08%
  YoY % 220.37% -252.17% 74.59% -145.02% 436.00% 435.71% -
  Horiz. % 1,392.86% -1,157.14% -328.57% -1,292.86% 2,871.43% 535.71% 100.00%
DPS 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% - -
NAPS 1.9520 2.0436 2.2873 2.2760 2.4004 1.4504 1.5093 4.38%
  YoY % -4.48% -10.65% 0.50% -5.18% 65.50% -3.90% -
  Horiz. % 129.33% 135.40% 151.55% 150.80% 159.04% 96.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.7000 0.9000 1.4500 1.7200 1.4900 0.7300 0.6000 -
P/RPS 0.30 0.40 0.64 0.83 0.67 0.38 0.32 -1.07%
  YoY % -25.00% -37.50% -22.89% 23.88% 76.32% 18.75% -
  Horiz. % 93.75% 125.00% 200.00% 259.38% 209.38% 118.75% 100.00%
P/EPS 35.09 -54.54 -306.67 -96.41 37.09 97.73 443.21 -34.46%
  YoY % 164.34% 82.22% -218.09% -359.94% -62.05% -77.95% -
  Horiz. % 7.92% -12.31% -69.19% -21.75% 8.37% 22.05% 100.00%
EY 2.85 -1.83 -0.33 -1.04 2.70 1.02 0.23 52.09%
  YoY % 255.74% -454.55% 68.27% -138.52% 164.71% 343.48% -
  Horiz. % 1,239.13% -795.65% -143.48% -452.17% 1,173.91% 443.48% 100.00%
DY 0.00 0.00 0.00 0.00 6.71 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 0.35 0.43 0.62 0.76 0.62 0.50 0.40 -2.20%
  YoY % -18.60% -30.65% -18.42% 22.58% 24.00% 25.00% -
  Horiz. % 87.50% 107.50% 155.00% 190.00% 155.00% 125.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/04/19 26/04/18 08/05/17 29/04/16 28/04/15 29/04/14 03/05/13 -
Price 0.6100 0.8900 1.5000 1.6800 1.5400 0.7400 0.6050 -
P/RPS 0.26 0.39 0.66 0.81 0.69 0.38 0.32 -3.40%
  YoY % -33.33% -40.91% -18.52% 17.39% 81.58% 18.75% -
  Horiz. % 81.25% 121.88% 206.25% 253.12% 215.62% 118.75% 100.00%
P/EPS 30.58 -53.94 -317.25 -94.17 38.33 99.07 446.90 -36.03%
  YoY % 156.69% 83.00% -236.89% -345.68% -61.31% -77.83% -
  Horiz. % 6.84% -12.07% -70.99% -21.07% 8.58% 22.17% 100.00%
EY 3.27 -1.85 -0.32 -1.06 2.61 1.01 0.22 56.77%
  YoY % 276.76% -478.12% 69.81% -140.61% 158.42% 359.09% -
  Horiz. % 1,486.36% -840.91% -145.45% -481.82% 1,186.36% 459.09% 100.00%
DY 0.00 0.00 0.00 0.00 6.49 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 0.43 0.64 0.74 0.64 0.51 0.40 -4.16%
  YoY % -27.91% -32.81% -13.51% 15.63% 25.49% 27.50% -
  Horiz. % 77.50% 107.50% 160.00% 185.00% 160.00% 127.50% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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