Highlights

[TEXCHEM] YoY Cumulative Quarter Result on 2018-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 26-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     40.06%    YoY -     -248.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 266,737 251,697 285,840 274,683 277,049 256,835 277,089 -0.63%
  YoY % 5.98% -11.94% 4.06% -0.85% 7.87% -7.31% -
  Horiz. % 96.26% 90.84% 103.16% 99.13% 99.99% 92.69% 100.00%
PBT 10,124 -8,049 5,712 1,557 1,809 1,373 8,376 3.21%
  YoY % 225.78% -240.91% 266.86% -13.93% 31.76% -83.61% -
  Horiz. % 120.87% -96.10% 68.19% 18.59% 21.60% 16.39% 100.00%
Tax -2,671 -391 -2,428 -3,008 -2,865 -2,706 -2,984 -1.83%
  YoY % -583.12% 83.90% 19.28% -4.99% -5.88% 9.32% -
  Horiz. % 89.51% 13.10% 81.37% 100.80% 96.01% 90.68% 100.00%
NP 7,453 -8,440 3,284 -1,451 -1,056 -1,333 5,392 5.54%
  YoY % 188.31% -357.00% 326.33% -37.41% 20.78% -124.72% -
  Horiz. % 138.22% -156.53% 60.91% -26.91% -19.58% -24.72% 100.00%
NP to SH 6,635 -6,930 2,424 -2,005 -575 -2,214 4,986 4.87%
  YoY % 195.74% -385.89% 220.90% -248.70% 74.03% -144.40% -
  Horiz. % 133.07% -138.99% 48.62% -40.21% -11.53% -44.40% 100.00%
Tax Rate 26.38 % - % 42.51 % 193.19 % 158.37 % 197.09 % 35.63 % -4.88%
  YoY % 0.00% 0.00% -78.00% 21.99% -19.65% 453.16% -
  Horiz. % 74.04% 0.00% 119.31% 542.21% 444.48% 553.16% 100.00%
Total Cost 259,284 260,137 282,556 276,134 278,105 258,168 271,697 -0.78%
  YoY % -0.33% -7.93% 2.33% -0.71% 7.72% -4.98% -
  Horiz. % 95.43% 95.75% 104.00% 101.63% 102.36% 95.02% 100.00%
Net Worth 255,164 229,892 242,238 253,611 283,854 282,449 297,887 -2.54%
  YoY % 10.99% -5.10% -4.48% -10.65% 0.50% -5.18% -
  Horiz. % 85.66% 77.17% 81.32% 85.14% 95.29% 94.82% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 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% 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% 0.00% 0.00% 100.00%
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 255,164 229,892 242,238 253,611 283,854 282,449 297,887 -2.54%
  YoY % 10.99% -5.10% -4.48% -10.65% 0.50% -5.18% -
  Horiz. % 85.66% 77.17% 81.32% 85.14% 95.29% 94.82% 100.00%
NOSH 120,571 120,571 121,508 121,508 121,612 124,099 124,099 -0.48%
  YoY % 0.00% -0.77% 0.00% -0.09% -2.00% 0.00% -
  Horiz. % 97.16% 97.16% 97.91% 97.91% 98.00% 100.00% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.79 % -3.35 % 1.15 % -0.53 % -0.38 % -0.52 % 1.95 % 6.15%
  YoY % 183.28% -391.30% 316.98% -39.47% 26.92% -126.67% -
  Horiz. % 143.08% -171.79% 58.97% -27.18% -19.49% -26.67% 100.00%
ROE 2.60 % -3.01 % 1.00 % -0.79 % -0.20 % -0.78 % 1.67 % 7.65%
  YoY % 186.38% -401.00% 226.58% -295.00% 74.36% -146.71% -
  Horiz. % 155.69% -180.24% 59.88% -47.31% -11.98% -46.71% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 221.23 208.75 235.24 226.06 227.81 206.96 223.28 -0.15%
  YoY % 5.98% -11.26% 4.06% -0.77% 10.07% -7.31% -
  Horiz. % 99.08% 93.49% 105.36% 101.25% 102.03% 92.69% 100.00%
EPS 5.50 -5.75 1.99 -1.65 -0.47 -1.81 4.02 5.36%
  YoY % 195.65% -388.94% 220.61% -251.06% 74.03% -145.02% -
  Horiz. % 136.82% -143.03% 49.50% -41.04% -11.69% -45.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.1163 1.9067 1.9936 2.0872 2.3341 2.2760 2.4004 -2.08%
  YoY % 10.99% -4.36% -4.48% -10.58% 2.55% -5.18% -
  Horiz. % 88.16% 79.43% 83.05% 86.95% 97.24% 94.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 214.94 202.82 230.33 221.34 223.25 206.96 223.28 -0.63%
  YoY % 5.98% -11.94% 4.06% -0.86% 7.87% -7.31% -
  Horiz. % 96.26% 90.84% 103.16% 99.13% 99.99% 92.69% 100.00%
EPS 5.35 -5.58 1.95 -1.62 -0.46 -1.81 4.02 4.87%
  YoY % 195.88% -386.15% 220.37% -252.17% 74.59% -145.02% -
  Horiz. % 133.08% -138.81% 48.51% -40.30% -11.44% -45.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0561 1.8525 1.9520 2.0436 2.2873 2.2760 2.4004 -2.55%
  YoY % 10.99% -5.10% -4.48% -10.65% 0.50% -5.18% -
  Horiz. % 85.66% 77.17% 81.32% 85.14% 95.29% 94.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.8050 0.2400 0.7000 0.9000 1.4500 1.7200 1.4900 -
P/RPS 0.36 0.11 0.30 0.40 0.64 0.83 0.67 -9.83%
  YoY % 227.27% -63.33% -25.00% -37.50% -22.89% 23.88% -
  Horiz. % 53.73% 16.42% 44.78% 59.70% 95.52% 123.88% 100.00%
P/EPS 14.63 -4.18 35.09 -54.54 -306.67 -96.41 37.09 -14.35%
  YoY % 450.00% -111.91% 164.34% 82.22% -218.09% -359.94% -
  Horiz. % 39.44% -11.27% 94.61% -147.05% -826.83% -259.94% 100.00%
EY 6.84 -23.95 2.85 -1.83 -0.33 -1.04 2.70 16.74%
  YoY % 128.56% -940.35% 255.74% -454.55% 68.27% -138.52% -
  Horiz. % 253.33% -887.04% 105.56% -67.78% -12.22% -38.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.71 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.38 0.13 0.35 0.43 0.62 0.76 0.62 -7.83%
  YoY % 192.31% -62.86% -18.60% -30.65% -18.42% 22.58% -
  Horiz. % 61.29% 20.97% 56.45% 69.35% 100.00% 122.58% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/04/21 26/06/20 24/04/19 26/04/18 08/05/17 29/04/16 28/04/15 -
Price 1.3600 0.4800 0.6100 0.8900 1.5000 1.6800 1.5400 -
P/RPS 0.61 0.23 0.26 0.39 0.66 0.81 0.69 -2.03%
  YoY % 165.22% -11.54% -33.33% -40.91% -18.52% 17.39% -
  Horiz. % 88.41% 33.33% 37.68% 56.52% 95.65% 117.39% 100.00%
P/EPS 24.71 -8.35 30.58 -53.94 -317.25 -94.17 38.33 -7.05%
  YoY % 395.93% -127.31% 156.69% 83.00% -236.89% -345.68% -
  Horiz. % 64.47% -21.78% 79.78% -140.73% -827.68% -245.68% 100.00%
EY 4.05 -11.97 3.27 -1.85 -0.32 -1.06 2.61 7.59%
  YoY % 133.83% -466.06% 276.76% -478.12% 69.81% -140.61% -
  Horiz. % 155.17% -458.62% 125.29% -70.88% -12.26% -40.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.49 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.64 0.25 0.31 0.43 0.64 0.74 0.64 -
  YoY % 156.00% -19.35% -27.91% -32.81% -13.51% 15.63% -
  Horiz. % 100.00% 39.06% 48.44% 67.19% 100.00% 115.62% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

446  477  595  768 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MACPIE 0.13+0.025 
 JOE 0.0450.00 
 JOE-WB 0.0150.00 
 TIGER 0.045+0.005 
 MTOUCHE 0.11+0.005 
 KNM 0.2250.00 
 MYEG 1.05-0.01 
 MAG 0.215+0.01 
 CEKD 1.03+0.075 
 BINTAI 0.43+0.05 
PARTNERS & BROKERS