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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers