Highlights

[TEXCYCL] YoY Quarter Result on 2015-03-31 [#1]

Stock [TEXCYCL]: TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date 22-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     230.29%    YoY -     -12.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 10,592 9,084 6,811 5,269 5,201 3,590 3,546 20.00%
  YoY % 16.60% 33.37% 29.27% 1.31% 44.87% 1.24% -
  Horiz. % 298.70% 256.18% 192.08% 148.59% 146.67% 101.24% 100.00%
PBT 2,191 2,769 2,070 1,840 2,162 1,591 3,892 -9.13%
  YoY % -20.87% 33.77% 12.50% -14.89% 35.89% -59.12% -
  Horiz. % 56.29% 71.15% 53.19% 47.28% 55.55% 40.88% 100.00%
Tax -181 -322 -254 -455 -586 -442 -659 -19.37%
  YoY % 43.79% -26.77% 44.18% 22.35% -32.58% 32.93% -
  Horiz. % 27.47% 48.86% 38.54% 69.04% 88.92% 67.07% 100.00%
NP 2,010 2,447 1,816 1,385 1,576 1,149 3,233 -7.61%
  YoY % -17.86% 34.75% 31.12% -12.12% 37.16% -64.46% -
  Horiz. % 62.17% 75.69% 56.17% 42.84% 48.75% 35.54% 100.00%
NP to SH 2,010 2,447 1,816 1,385 1,576 1,149 3,233 -7.61%
  YoY % -17.86% 34.75% 31.12% -12.12% 37.16% -64.46% -
  Horiz. % 62.17% 75.69% 56.17% 42.84% 48.75% 35.54% 100.00%
Tax Rate 8.26 % 11.63 % 12.27 % 24.73 % 27.10 % 27.78 % 16.93 % -11.27%
  YoY % -28.98% -5.22% -50.38% -8.75% -2.45% 64.09% -
  Horiz. % 48.79% 68.69% 72.47% 146.07% 160.07% 164.09% 100.00%
Total Cost 8,582 6,637 4,995 3,884 3,625 2,441 313 73.61%
  YoY % 29.31% 32.87% 28.60% 7.14% 48.50% 679.87% -
  Horiz. % 2,741.85% 2,120.45% 1,595.85% 1,240.89% 1,158.15% 779.87% 100.00%
Net Worth 98,514 87,299 72,792 65,922 63,988 56,643 51,556 11.39%
  YoY % 12.85% 19.93% 10.42% 3.02% 12.97% 9.87% -
  Horiz. % 191.08% 169.33% 141.19% 127.86% 124.11% 109.87% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 98,514 87,299 72,792 65,922 63,988 56,643 51,556 11.39%
  YoY % 12.85% 19.93% 10.42% 3.02% 12.97% 9.87% -
  Horiz. % 191.08% 169.33% 141.19% 127.86% 124.11% 109.87% 100.00%
NOSH 254,559 168,857 169,719 168,902 169,462 171,492 171,058 6.85%
  YoY % 50.75% -0.51% 0.48% -0.33% -1.18% 0.25% -
  Horiz. % 148.81% 98.71% 99.22% 98.74% 99.07% 100.25% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 18.98 % 26.94 % 26.66 % 26.29 % 30.30 % 32.01 % 91.17 % -23.01%
  YoY % -29.55% 1.05% 1.41% -13.23% -5.34% -64.89% -
  Horiz. % 20.82% 29.55% 29.24% 28.84% 33.23% 35.11% 100.00%
ROE 2.04 % 2.80 % 2.49 % 2.10 % 2.46 % 2.03 % 6.27 % -17.06%
  YoY % -27.14% 12.45% 18.57% -14.63% 21.18% -67.62% -
  Horiz. % 32.54% 44.66% 39.71% 33.49% 39.23% 32.38% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.16 5.38 4.01 3.12 3.07 2.09 2.07 12.33%
  YoY % -22.68% 34.16% 28.53% 1.63% 46.89% 0.97% -
  Horiz. % 200.97% 259.90% 193.72% 150.72% 148.31% 100.97% 100.00%
EPS 0.79 1.45 1.07 0.82 0.93 0.67 1.89 -13.53%
  YoY % -45.52% 35.51% 30.49% -11.83% 38.81% -64.55% -
  Horiz. % 41.80% 76.72% 56.61% 43.39% 49.21% 35.45% 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 0.3870 0.5170 0.4289 0.3903 0.3776 0.3303 0.3014 4.25%
  YoY % -25.15% 20.54% 9.89% 3.36% 14.32% 9.59% -
  Horiz. % 128.40% 171.53% 142.30% 129.50% 125.28% 109.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 256,189
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.13 3.55 2.66 2.06 2.03 1.40 1.38 20.04%
  YoY % 16.34% 33.46% 29.13% 1.48% 45.00% 1.45% -
  Horiz. % 299.28% 257.25% 192.75% 149.28% 147.10% 101.45% 100.00%
EPS 0.78 0.96 0.71 0.54 0.62 0.45 1.26 -7.68%
  YoY % -18.75% 35.21% 31.48% -12.90% 37.78% -64.29% -
  Horiz. % 61.90% 76.19% 56.35% 42.86% 49.21% 35.71% 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 0.3845 0.3408 0.2841 0.2573 0.2498 0.2211 0.2012 11.39%
  YoY % 12.82% 19.96% 10.42% 3.00% 12.98% 9.89% -
  Horiz. % 191.10% 169.38% 141.20% 127.88% 124.16% 109.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.6900 1.0900 1.0000 0.5250 0.5400 0.3600 0.3100 -
P/RPS 16.58 20.26 24.92 16.83 17.59 17.20 14.95 1.74%
  YoY % -18.16% -18.70% 48.07% -4.32% 2.27% 15.05% -
  Horiz. % 110.90% 135.52% 166.69% 112.58% 117.66% 115.05% 100.00%
P/EPS 87.39 75.22 93.46 64.02 58.06 53.73 16.40 32.14%
  YoY % 16.18% -19.52% 45.99% 10.27% 8.06% 227.62% -
  Horiz. % 532.87% 458.66% 569.88% 390.37% 354.02% 327.62% 100.00%
EY 1.14 1.33 1.07 1.56 1.72 1.86 6.10 -24.38%
  YoY % -14.29% 24.30% -31.41% -9.30% -7.53% -69.51% -
  Horiz. % 18.69% 21.80% 17.54% 25.57% 28.20% 30.49% 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 1.78 2.11 2.33 1.35 1.43 1.09 1.03 9.54%
  YoY % -15.64% -9.44% 72.59% -5.59% 31.19% 5.83% -
  Horiz. % 172.82% 204.85% 226.21% 131.07% 138.83% 105.83% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 22/05/17 19/05/16 22/05/15 30/05/14 27/05/13 28/05/12 -
Price 0.7000 1.3000 1.1200 0.5500 0.5900 0.4300 0.3200 -
P/RPS 16.82 24.16 27.91 17.63 19.22 20.54 15.44 1.44%
  YoY % -30.38% -13.44% 58.31% -8.27% -6.43% 33.03% -
  Horiz. % 108.94% 156.48% 180.76% 114.18% 124.48% 133.03% 100.00%
P/EPS 88.65 89.71 104.67 67.07 63.44 64.18 16.93 31.76%
  YoY % -1.18% -14.29% 56.06% 5.72% -1.15% 279.09% -
  Horiz. % 523.63% 529.89% 618.25% 396.16% 374.72% 379.09% 100.00%
EY 1.13 1.11 0.96 1.49 1.58 1.56 5.91 -24.09%
  YoY % 1.80% 15.63% -35.57% -5.70% 1.28% -73.60% -
  Horiz. % 19.12% 18.78% 16.24% 25.21% 26.73% 26.40% 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 1.81 2.51 2.61 1.41 1.56 1.30 1.06 9.32%
  YoY % -27.89% -3.83% 85.11% -9.62% 20.00% 22.64% -
  Horiz. % 170.75% 236.79% 246.23% 133.02% 147.17% 122.64% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

392  242  500  1075 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.010.00 
 SAPNRG 0.115+0.01 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 VC 0.06+0.005 
 GAMUDA-WE 0.095+0.02 
 HIBISCS-WC 0.125+0.02 
 PERDANA 0.185+0.005 

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