Highlights

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

Stock [TEXCYCL]: TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date 16-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     82.26%    YoY -     102.20%
Quarter Report


View:


Show?  YoY % Horiz. %

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 7,449 9,194 8,354 8,133 5,921 4,867 3,772 12.00%
  YoY % -18.98% 10.06% 2.72% 37.36% 21.66% 29.03% -
  Horiz. % 197.48% 243.74% 221.47% 215.62% 156.97% 129.03% 100.00%
PBT 2,265 3,105 5,698 2,622 990 1,817 1,037 13.90%
  YoY % -27.05% -45.51% 117.32% 164.85% -45.51% 75.22% -
  Horiz. % 218.42% 299.42% 549.47% 252.84% 95.47% 175.22% 100.00%
Tax -249 -567 -910 -254 650 -436 -326 -4.39%
  YoY % 56.08% 37.69% -258.27% -139.08% 249.08% -33.74% -
  Horiz. % 76.38% 173.93% 279.14% 77.91% -199.39% 133.74% 100.00%
NP 2,016 2,538 4,788 2,368 1,640 1,381 711 18.96%
  YoY % -20.57% -46.99% 102.20% 44.39% 18.75% 94.23% -
  Horiz. % 283.54% 356.96% 673.42% 333.05% 230.66% 194.23% 100.00%
NP to SH 2,016 2,538 4,788 2,368 1,640 1,381 711 18.96%
  YoY % -20.57% -46.99% 102.20% 44.39% 18.75% 94.23% -
  Horiz. % 283.54% 356.96% 673.42% 333.05% 230.66% 194.23% 100.00%
Tax Rate 10.99 % 18.26 % 15.97 % 9.69 % -65.66 % 24.00 % 31.44 % -16.06%
  YoY % -39.81% 14.34% 64.81% 114.76% -373.58% -23.66% -
  Horiz. % 34.96% 58.08% 50.80% 30.82% -208.84% 76.34% 100.00%
Total Cost 5,433 6,656 3,566 5,765 4,281 3,486 3,061 10.03%
  YoY % -18.37% 86.65% -38.14% 34.66% 22.81% 13.88% -
  Horiz. % 177.49% 217.45% 116.50% 188.34% 139.86% 113.88% 100.00%
Net Worth 106,077 102,145 92,708 76,097 70,824 65,412 56,304 11.13%
  YoY % 3.85% 10.18% 21.83% 7.45% 8.27% 16.18% -
  Horiz. % 188.40% 181.42% 164.66% 135.15% 125.79% 116.18% 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 - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 106,077 102,145 92,708 76,097 70,824 65,412 56,304 11.13%
  YoY % 3.85% 10.18% 21.83% 7.45% 8.27% 16.18% -
  Horiz. % 188.40% 181.42% 164.66% 135.15% 125.79% 116.18% 100.00%
NOSH 254,322 254,156 168,591 169,142 169,072 168,414 169,285 7.02%
  YoY % 0.07% 50.75% -0.33% 0.04% 0.39% -0.51% -
  Horiz. % 150.23% 150.13% 99.59% 99.92% 99.87% 99.49% 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 27.06 % 27.60 % 57.31 % 29.12 % 27.70 % 28.37 % 18.85 % 6.21%
  YoY % -1.96% -51.84% 96.81% 5.13% -2.36% 50.50% -
  Horiz. % 143.55% 146.42% 304.03% 154.48% 146.95% 150.50% 100.00%
ROE 1.90 % 2.48 % 5.16 % 3.11 % 2.32 % 2.11 % 1.26 % 7.08%
  YoY % -23.39% -51.94% 65.92% 34.05% 9.95% 67.46% -
  Horiz. % 150.79% 196.83% 409.52% 246.83% 184.13% 167.46% 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 2.93 3.62 4.96 4.81 3.50 2.89 2.23 4.65%
  YoY % -19.06% -27.02% 3.12% 37.43% 21.11% 29.60% -
  Horiz. % 131.39% 162.33% 222.42% 215.70% 156.95% 129.60% 100.00%
EPS 0.79 1.00 2.84 1.40 0.97 0.82 0.42 11.10%
  YoY % -21.00% -64.79% 102.86% 44.33% 18.29% 95.24% -
  Horiz. % 188.10% 238.10% 676.19% 333.33% 230.95% 195.24% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.4171 0.4019 0.5499 0.4499 0.4189 0.3884 0.3326 3.84%
  YoY % 3.78% -26.91% 22.23% 7.40% 7.85% 16.78% -
  Horiz. % 125.41% 120.84% 165.33% 135.27% 125.95% 116.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 256,189
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.91 3.59 3.26 3.17 2.31 1.90 1.47 12.05%
  YoY % -18.94% 10.12% 2.84% 37.23% 21.58% 29.25% -
  Horiz. % 197.96% 244.22% 221.77% 215.65% 157.14% 129.25% 100.00%
EPS 0.79 0.99 1.87 0.92 0.64 0.54 0.28 18.86%
  YoY % -20.20% -47.06% 103.26% 43.75% 18.52% 92.86% -
  Horiz. % 282.14% 353.57% 667.86% 328.57% 228.57% 192.86% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.4141 0.3987 0.3619 0.2970 0.2765 0.2553 0.2198 11.13%
  YoY % 3.86% 10.17% 21.85% 7.41% 8.30% 16.15% -
  Horiz. % 188.40% 181.39% 164.65% 135.12% 125.80% 116.15% 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 0.3650 0.6000 1.2900 1.0700 1.1700 0.6100 0.4700 -
P/RPS 12.46 16.59 26.03 22.25 33.41 21.11 21.09 -8.39%
  YoY % -24.89% -36.27% 16.99% -33.40% 58.27% 0.09% -
  Horiz. % 59.08% 78.66% 123.42% 105.50% 158.42% 100.09% 100.00%
P/EPS 46.05 60.08 45.42 76.43 120.62 74.39 111.90 -13.75%
  YoY % -23.35% 32.28% -40.57% -36.64% 62.15% -33.52% -
  Horiz. % 41.15% 53.69% 40.59% 68.30% 107.79% 66.48% 100.00%
EY 2.17 1.66 2.20 1.31 0.83 1.34 0.89 16.01%
  YoY % 30.72% -24.55% 67.94% 57.83% -38.06% 50.56% -
  Horiz. % 243.82% 186.52% 247.19% 147.19% 93.26% 150.56% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.88 1.49 2.35 2.38 2.79 1.57 1.41 -7.55%
  YoY % -40.94% -36.60% -1.26% -14.70% 77.71% 11.35% -
  Horiz. % 62.41% 105.67% 166.67% 168.79% 197.87% 111.35% 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 - 15/11/18 16/11/17 17/11/16 17/11/15 13/11/14 21/11/13 -
Price 0.4400 0.6000 0.8250 1.0500 1.3700 0.6000 0.4450 -
P/RPS 15.02 16.59 16.65 21.84 39.12 20.76 19.97 -4.63%
  YoY % -9.46% -0.36% -23.76% -44.17% 88.44% 3.96% -
  Horiz. % 75.21% 83.07% 83.38% 109.36% 195.89% 103.96% 100.00%
P/EPS 55.51 60.08 29.05 75.00 141.24 73.17 105.95 -10.21%
  YoY % -7.61% 106.82% -61.27% -46.90% 93.03% -30.94% -
  Horiz. % 52.39% 56.71% 27.42% 70.79% 133.31% 69.06% 100.00%
EY 1.80 1.66 3.44 1.33 0.71 1.37 0.94 11.43%
  YoY % 8.43% -51.74% 158.65% 87.32% -48.18% 45.74% -
  Horiz. % 191.49% 176.60% 365.96% 141.49% 75.53% 145.74% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.05 1.49 1.50 2.33 3.27 1.54 1.34 -3.98%
  YoY % -29.53% -0.67% -35.62% -28.75% 112.34% 14.93% -
  Horiz. % 78.36% 111.19% 111.94% 173.88% 244.03% 114.93% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers