Highlights

[TEXCHEM] YoY Quarter Result on 2008-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 31-Jul-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -55.81%    YoY -     -92.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 225,874 269,210 272,715 386,371 306,076 323,028 288,504 -4.00%
  YoY % -16.10% -1.29% -29.42% 26.23% -5.25% 11.97% -
  Horiz. % 78.29% 93.31% 94.53% 133.92% 106.09% 111.97% 100.00%
PBT 3,218 1,072 2,120 3,064 9,755 5,538 4,208 -4.37%
  YoY % 200.19% -49.43% -30.81% -68.59% 76.15% 31.61% -
  Horiz. % 76.47% 25.48% 50.38% 72.81% 231.82% 131.61% 100.00%
Tax -381 -1,110 -1,798 -2,582 -2,516 -2,315 -2,465 -26.73%
  YoY % 65.68% 38.26% 30.36% -2.62% -8.68% 6.09% -
  Horiz. % 15.46% 45.03% 72.94% 104.75% 102.07% 93.91% 100.00%
NP 2,837 -38 322 482 7,239 3,223 1,743 8.45%
  YoY % 7,565.79% -111.80% -33.20% -93.34% 124.60% 84.91% -
  Horiz. % 162.77% -2.18% 18.47% 27.65% 415.32% 184.91% 100.00%
NP to SH 1,804 536 -15 468 6,566 3,220 1,743 0.57%
  YoY % 236.57% 3,673.33% -103.21% -92.87% 103.91% 84.74% -
  Horiz. % 103.50% 30.75% -0.86% 26.85% 376.71% 184.74% 100.00%
Tax Rate 11.84 % 103.54 % 84.81 % 84.27 % 25.79 % 41.80 % 58.58 % -23.38%
  YoY % -88.56% 22.08% 0.64% 226.75% -38.30% -28.64% -
  Horiz. % 20.21% 176.75% 144.78% 143.85% 44.03% 71.36% 100.00%
Total Cost 223,037 269,248 272,393 385,889 298,837 319,805 286,761 -4.10%
  YoY % -17.16% -1.15% -29.41% 29.13% -6.56% 11.52% -
  Horiz. % 77.78% 93.89% 94.99% 134.57% 104.21% 111.52% 100.00%
Net Worth 123,904 152,473 196,110 173,147 181,862 176,092 114,540 1.32%
  YoY % -18.74% -22.25% 13.26% -4.79% 3.28% 53.74% -
  Horiz. % 108.18% 133.12% 171.22% 151.17% 158.78% 153.74% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 2,493 4,500 7,389 7,447 6,216 - -
  YoY % 0.00% -44.60% -39.10% -0.78% 19.80% 0.00% -
  Horiz. % 0.00% 40.11% 72.39% 118.87% 119.80% 100.00% -
Div Payout % - % 465.12 % - % 1,578.95 % 113.42 % 193.05 % - % -
  YoY % 0.00% 0.00% 0.00% 1,292.13% -41.25% 0.00% -
  Horiz. % 0.00% 240.93% 0.00% 817.90% 58.75% 100.00% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 123,904 152,473 196,110 173,147 181,862 176,092 114,540 1.32%
  YoY % -18.74% -22.25% 13.26% -4.79% 3.28% 53.74% -
  Horiz. % 108.18% 133.12% 171.22% 151.17% 158.78% 153.74% 100.00%
NOSH 123,904 124,651 150,000 123,157 124,120 124,324 124,500 -0.08%
  YoY % -0.60% -16.90% 21.79% -0.78% -0.16% -0.14% -
  Horiz. % 99.52% 100.12% 120.48% 98.92% 99.70% 99.86% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 1.26 % -0.01 % 0.12 % 0.12 % 2.37 % 1.00 % 0.60 % 13.16%
  YoY % 12,700.00% -108.33% 0.00% -94.94% 137.00% 66.67% -
  Horiz. % 210.00% -1.67% 20.00% 20.00% 395.00% 166.67% 100.00%
ROE 1.46 % 0.35 % -0.01 % 0.27 % 3.61 % 1.83 % 1.52 % -0.67%
  YoY % 317.14% 3,600.00% -103.70% -92.52% 97.27% 20.39% -
  Horiz. % 96.05% 23.03% -0.66% 17.76% 237.50% 120.39% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 182.30 215.97 181.81 313.72 246.59 259.83 231.73 -3.92%
  YoY % -15.59% 18.79% -42.05% 27.22% -5.10% 12.13% -
  Horiz. % 78.67% 93.20% 78.46% 135.38% 106.41% 112.13% 100.00%
EPS 1.46 0.43 -0.01 0.38 5.29 2.59 1.40 0.70%
  YoY % 239.53% 4,400.00% -102.63% -92.82% 104.25% 85.00% -
  Horiz. % 104.29% 30.71% -0.71% 27.14% 377.86% 185.00% 100.00%
DPS 0.00 2.00 3.00 6.00 6.00 5.00 0.00 -
  YoY % 0.00% -33.33% -50.00% 0.00% 20.00% 0.00% -
  Horiz. % 0.00% 40.00% 60.00% 120.00% 120.00% 100.00% -
NAPS 1.0000 1.2232 1.3074 1.4059 1.4652 1.4164 0.9200 1.40%
  YoY % -18.25% -6.44% -7.01% -4.05% 3.45% 53.96% -
  Horiz. % 108.70% 132.96% 142.11% 152.82% 159.26% 153.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 182.01 216.93 219.76 311.34 246.64 260.30 232.48 -4.00%
  YoY % -16.10% -1.29% -29.41% 26.23% -5.25% 11.97% -
  Horiz. % 78.29% 93.31% 94.53% 133.92% 106.09% 111.97% 100.00%
EPS 1.45 0.43 -0.01 0.38 5.29 2.59 1.40 0.59%
  YoY % 237.21% 4,400.00% -102.63% -92.82% 104.25% 85.00% -
  Horiz. % 103.57% 30.71% -0.71% 27.14% 377.86% 185.00% 100.00%
DPS 0.00 2.01 3.63 5.95 6.00 5.01 0.00 -
  YoY % 0.00% -44.63% -38.99% -0.83% 19.76% 0.00% -
  Horiz. % 0.00% 40.12% 72.46% 118.76% 119.76% 100.00% -
NAPS 0.9984 1.2286 1.5803 1.3952 1.4655 1.4190 0.9230 1.32%
  YoY % -18.74% -22.26% 13.27% -4.80% 3.28% 53.74% -
  Horiz. % 108.17% 133.11% 171.21% 151.16% 158.78% 153.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.6500 0.9000 1.0300 1.2200 1.4500 1.6000 1.2000 -
P/RPS 0.36 0.42 0.57 0.39 0.59 0.62 0.52 -5.94%
  YoY % -14.29% -26.32% 46.15% -33.90% -4.84% 19.23% -
  Horiz. % 69.23% 80.77% 109.62% 75.00% 113.46% 119.23% 100.00%
P/EPS 44.64 209.30 -10,300.00 321.05 27.41 61.78 85.71 -10.30%
  YoY % -78.67% 102.03% -3,308.22% 1,071.29% -55.63% -27.92% -
  Horiz. % 52.08% 244.20% -12,017.27% 374.58% 31.98% 72.08% 100.00%
EY 2.24 0.48 -0.01 0.31 3.65 1.62 1.17 11.43%
  YoY % 366.67% 4,900.00% -103.23% -91.51% 125.31% 38.46% -
  Horiz. % 191.45% 41.03% -0.85% 26.50% 311.97% 138.46% 100.00%
DY 0.00 2.22 2.91 4.92 4.14 3.13 0.00 -
  YoY % 0.00% -23.71% -40.85% 18.84% 32.27% 0.00% -
  Horiz. % 0.00% 70.93% 92.97% 157.19% 132.27% 100.00% -
P/NAPS 0.65 0.74 0.79 0.87 0.99 1.13 1.30 -10.91%
  YoY % -12.16% -6.33% -9.20% -12.12% -12.39% -13.08% -
  Horiz. % 50.00% 56.92% 60.77% 66.92% 76.15% 86.92% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 27/07/11 29/07/10 31/07/09 31/07/08 08/08/07 27/07/06 29/07/05 -
Price 0.6400 0.8200 0.9500 1.2000 1.2500 1.5000 1.1700 -
P/RPS 0.35 0.38 0.52 0.38 0.51 0.58 0.50 -5.77%
  YoY % -7.89% -26.92% 36.84% -25.49% -12.07% 16.00% -
  Horiz. % 70.00% 76.00% 104.00% 76.00% 102.00% 116.00% 100.00%
P/EPS 43.96 190.70 -9,500.00 315.79 23.63 57.92 83.57 -10.15%
  YoY % -76.95% 102.01% -3,108.33% 1,236.39% -59.20% -30.69% -
  Horiz. % 52.60% 228.19% -11,367.72% 377.87% 28.28% 69.31% 100.00%
EY 2.27 0.52 -0.01 0.32 4.23 1.73 1.20 11.20%
  YoY % 336.54% 5,300.00% -103.12% -92.43% 144.51% 44.17% -
  Horiz. % 189.17% 43.33% -0.83% 26.67% 352.50% 144.17% 100.00%
DY 0.00 2.44 3.16 5.00 4.80 3.33 0.00 -
  YoY % 0.00% -22.78% -36.80% 4.17% 44.14% 0.00% -
  Horiz. % 0.00% 73.27% 94.89% 150.15% 144.14% 100.00% -
P/NAPS 0.64 0.67 0.73 0.85 0.85 1.06 1.27 -10.79%
  YoY % -4.48% -8.22% -14.12% 0.00% -19.81% -16.54% -
  Horiz. % 50.39% 52.76% 57.48% 66.93% 66.93% 83.46% 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
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS