Highlights

[TEXCHEM] YoY Quarter Result on 2009-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 31-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     99.84%    YoY -     -103.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 255,322 225,874 269,210 272,715 386,371 306,076 323,028 -3.84%
  YoY % 13.04% -16.10% -1.29% -29.42% 26.23% -5.25% -
  Horiz. % 79.04% 69.92% 83.34% 84.42% 119.61% 94.75% 100.00%
PBT 1,999 3,218 1,072 2,120 3,064 9,755 5,538 -15.61%
  YoY % -37.88% 200.19% -49.43% -30.81% -68.59% 76.15% -
  Horiz. % 36.10% 58.11% 19.36% 38.28% 55.33% 176.15% 100.00%
Tax -65 -381 -1,110 -1,798 -2,582 -2,516 -2,315 -44.84%
  YoY % 82.94% 65.68% 38.26% 30.36% -2.62% -8.68% -
  Horiz. % 2.81% 16.46% 47.95% 77.67% 111.53% 108.68% 100.00%
NP 1,934 2,837 -38 322 482 7,239 3,223 -8.15%
  YoY % -31.83% 7,565.79% -111.80% -33.20% -93.34% 124.60% -
  Horiz. % 60.01% 88.02% -1.18% 9.99% 14.96% 224.60% 100.00%
NP to SH 1,845 1,804 536 -15 468 6,566 3,220 -8.86%
  YoY % 2.27% 236.57% 3,673.33% -103.21% -92.87% 103.91% -
  Horiz. % 57.30% 56.02% 16.65% -0.47% 14.53% 203.91% 100.00%
Tax Rate 3.25 % 11.84 % 103.54 % 84.81 % 84.27 % 25.79 % 41.80 % -34.64%
  YoY % -72.55% -88.56% 22.08% 0.64% 226.75% -38.30% -
  Horiz. % 7.78% 28.33% 247.70% 202.89% 201.60% 61.70% 100.00%
Total Cost 253,388 223,037 269,248 272,393 385,889 298,837 319,805 -3.80%
  YoY % 13.61% -17.16% -1.15% -29.41% 29.13% -6.56% -
  Horiz. % 79.23% 69.74% 84.19% 85.17% 120.66% 93.44% 100.00%
Net Worth 144,140 123,904 152,473 196,110 173,147 181,862 176,092 -3.28%
  YoY % 16.33% -18.74% -22.25% 13.26% -4.79% 3.28% -
  Horiz. % 81.86% 70.36% 86.59% 111.37% 98.33% 103.28% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 2,493 4,500 7,389 7,447 6,216 -
  YoY % 0.00% 0.00% -44.60% -39.10% -0.78% 19.80% -
  Horiz. % 0.00% 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% 0.00% 1,292.13% -41.25% -
  Horiz. % 0.00% 0.00% 240.93% 0.00% 817.90% 58.75% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 144,140 123,904 152,473 196,110 173,147 181,862 176,092 -3.28%
  YoY % 16.33% -18.74% -22.25% 13.26% -4.79% 3.28% -
  Horiz. % 81.86% 70.36% 86.59% 111.37% 98.33% 103.28% 100.00%
NOSH 124,099 123,904 124,651 150,000 123,157 124,120 124,324 -0.03%
  YoY % 0.16% -0.60% -16.90% 21.79% -0.78% -0.16% -
  Horiz. % 99.82% 99.66% 100.26% 120.65% 99.06% 99.84% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.76 % 1.26 % -0.01 % 0.12 % 0.12 % 2.37 % 1.00 % -4.47%
  YoY % -39.68% 12,700.00% -108.33% 0.00% -94.94% 137.00% -
  Horiz. % 76.00% 126.00% -1.00% 12.00% 12.00% 237.00% 100.00%
ROE 1.28 % 1.46 % 0.35 % -0.01 % 0.27 % 3.61 % 1.83 % -5.78%
  YoY % -12.33% 317.14% 3,600.00% -103.70% -92.52% 97.27% -
  Horiz. % 69.95% 79.78% 19.13% -0.55% 14.75% 197.27% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 205.74 182.30 215.97 181.81 313.72 246.59 259.83 -3.81%
  YoY % 12.86% -15.59% 18.79% -42.05% 27.22% -5.10% -
  Horiz. % 79.18% 70.16% 83.12% 69.97% 120.74% 94.90% 100.00%
EPS 1.48 1.46 0.43 -0.01 0.38 5.29 2.59 -8.90%
  YoY % 1.37% 239.53% 4,400.00% -102.63% -92.82% 104.25% -
  Horiz. % 57.14% 56.37% 16.60% -0.39% 14.67% 204.25% 100.00%
DPS 0.00 0.00 2.00 3.00 6.00 6.00 5.00 -
  YoY % 0.00% 0.00% -33.33% -50.00% 0.00% 20.00% -
  Horiz. % 0.00% 0.00% 40.00% 60.00% 120.00% 120.00% 100.00%
NAPS 1.1615 1.0000 1.2232 1.3074 1.4059 1.4652 1.4164 -3.25%
  YoY % 16.15% -18.25% -6.44% -7.01% -4.05% 3.45% -
  Horiz. % 82.00% 70.60% 86.36% 92.30% 99.26% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 205.74 182.01 216.93 219.76 311.34 246.64 260.30 -3.84%
  YoY % 13.04% -16.10% -1.29% -29.41% 26.23% -5.25% -
  Horiz. % 79.04% 69.92% 83.34% 84.43% 119.61% 94.75% 100.00%
EPS 1.48 1.45 0.43 -0.01 0.38 5.29 2.59 -8.90%
  YoY % 2.07% 237.21% 4,400.00% -102.63% -92.82% 104.25% -
  Horiz. % 57.14% 55.98% 16.60% -0.39% 14.67% 204.25% 100.00%
DPS 0.00 0.00 2.01 3.63 5.95 6.00 5.01 -
  YoY % 0.00% 0.00% -44.63% -38.99% -0.83% 19.76% -
  Horiz. % 0.00% 0.00% 40.12% 72.46% 118.76% 119.76% 100.00%
NAPS 1.1615 0.9984 1.2286 1.5803 1.3952 1.4655 1.4190 -3.28%
  YoY % 16.34% -18.74% -22.26% 13.27% -4.80% 3.28% -
  Horiz. % 81.85% 70.36% 86.58% 111.37% 98.32% 103.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.5700 0.6500 0.9000 1.0300 1.2200 1.4500 1.6000 -
P/RPS 0.28 0.36 0.42 0.57 0.39 0.59 0.62 -12.40%
  YoY % -22.22% -14.29% -26.32% 46.15% -33.90% -4.84% -
  Horiz. % 45.16% 58.06% 67.74% 91.94% 62.90% 95.16% 100.00%
P/EPS 38.34 44.64 209.30 -10,300.00 321.05 27.41 61.78 -7.64%
  YoY % -14.11% -78.67% 102.03% -3,308.22% 1,071.29% -55.63% -
  Horiz. % 62.06% 72.26% 338.78% -16,672.06% 519.67% 44.37% 100.00%
EY 2.61 2.24 0.48 -0.01 0.31 3.65 1.62 8.27%
  YoY % 16.52% 366.67% 4,900.00% -103.23% -91.51% 125.31% -
  Horiz. % 161.11% 138.27% 29.63% -0.62% 19.14% 225.31% 100.00%
DY 0.00 0.00 2.22 2.91 4.92 4.14 3.13 -
  YoY % 0.00% 0.00% -23.71% -40.85% 18.84% 32.27% -
  Horiz. % 0.00% 0.00% 70.93% 92.97% 157.19% 132.27% 100.00%
P/NAPS 0.49 0.65 0.74 0.79 0.87 0.99 1.13 -12.99%
  YoY % -24.62% -12.16% -6.33% -9.20% -12.12% -12.39% -
  Horiz. % 43.36% 57.52% 65.49% 69.91% 76.99% 87.61% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/07/12 27/07/11 29/07/10 31/07/09 31/07/08 08/08/07 27/07/06 -
Price 0.6100 0.6400 0.8200 0.9500 1.2000 1.2500 1.5000 -
P/RPS 0.30 0.35 0.38 0.52 0.38 0.51 0.58 -10.40%
  YoY % -14.29% -7.89% -26.92% 36.84% -25.49% -12.07% -
  Horiz. % 51.72% 60.34% 65.52% 89.66% 65.52% 87.93% 100.00%
P/EPS 41.03 43.96 190.70 -9,500.00 315.79 23.63 57.92 -5.58%
  YoY % -6.67% -76.95% 102.01% -3,108.33% 1,236.39% -59.20% -
  Horiz. % 70.84% 75.90% 329.25% -16,401.94% 545.22% 40.80% 100.00%
EY 2.44 2.27 0.52 -0.01 0.32 4.23 1.73 5.89%
  YoY % 7.49% 336.54% 5,300.00% -103.12% -92.43% 144.51% -
  Horiz. % 141.04% 131.21% 30.06% -0.58% 18.50% 244.51% 100.00%
DY 0.00 0.00 2.44 3.16 5.00 4.80 3.33 -
  YoY % 0.00% 0.00% -22.78% -36.80% 4.17% 44.14% -
  Horiz. % 0.00% 0.00% 73.27% 94.89% 150.15% 144.14% 100.00%
P/NAPS 0.53 0.64 0.67 0.73 0.85 0.85 1.06 -10.90%
  YoY % -17.19% -4.48% -8.22% -14.12% 0.00% -19.81% -
  Horiz. % 50.00% 60.38% 63.21% 68.87% 80.19% 80.19% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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