Highlights

[TEXCHEM] YoY Cumulative Quarter Result on 2021-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 30-Apr-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 31-Mar-2021  [#1]
Profit Trend QoQ -     358.78%    YoY -     195.74%
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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

209  322  566  1213 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.25+0.02 
 DNEX 0.805-0.005 
 IMPIANA 0.085+0.01 
 SKPRES-WB 0.27-0.005 
 VS-WB 0.580.00 
 TFP 0.105-0.005 
 VIS 1.58+0.21 
 SERBADK 0.335+0.005 
 DESTINI 0.265+0.015 
 FAST 0.255+0.02 
PARTNERS & BROKERS