Highlights

[TEXCHEM] YoY Quarter Result on 2010-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 29-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     135.19%    YoY -     3,673.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 249,374 255,322 225,874 269,210 272,715 386,371 306,076 -3.35%
  YoY % -2.33% 13.04% -16.10% -1.29% -29.42% 26.23% -
  Horiz. % 81.47% 83.42% 73.80% 87.96% 89.10% 126.23% 100.00%
PBT 9,526 1,999 3,218 1,072 2,120 3,064 9,755 -0.39%
  YoY % 376.54% -37.88% 200.19% -49.43% -30.81% -68.59% -
  Horiz. % 97.65% 20.49% 32.99% 10.99% 21.73% 31.41% 100.00%
Tax -1,930 -65 -381 -1,110 -1,798 -2,582 -2,516 -4.32%
  YoY % -2,869.23% 82.94% 65.68% 38.26% 30.36% -2.62% -
  Horiz. % 76.71% 2.58% 15.14% 44.12% 71.46% 102.62% 100.00%
NP 7,596 1,934 2,837 -38 322 482 7,239 0.80%
  YoY % 292.76% -31.83% 7,565.79% -111.80% -33.20% -93.34% -
  Horiz. % 104.93% 26.72% 39.19% -0.52% 4.45% 6.66% 100.00%
NP to SH 9,162 1,845 1,804 536 -15 468 6,566 5.70%
  YoY % 396.59% 2.27% 236.57% 3,673.33% -103.21% -92.87% -
  Horiz. % 139.54% 28.10% 27.47% 8.16% -0.23% 7.13% 100.00%
Tax Rate 20.26 % 3.25 % 11.84 % 103.54 % 84.81 % 84.27 % 25.79 % -3.94%
  YoY % 523.38% -72.55% -88.56% 22.08% 0.64% 226.75% -
  Horiz. % 78.56% 12.60% 45.91% 401.47% 328.85% 326.75% 100.00%
Total Cost 241,778 253,388 223,037 269,248 272,393 385,889 298,837 -3.47%
  YoY % -4.58% 13.61% -17.16% -1.15% -29.41% 29.13% -
  Horiz. % 80.91% 84.79% 74.64% 90.10% 91.15% 129.13% 100.00%
Net Worth 196,808 144,140 123,904 152,473 196,110 173,147 181,862 1.32%
  YoY % 36.54% 16.33% -18.74% -22.25% 13.26% -4.79% -
  Horiz. % 108.22% 79.26% 68.13% 83.84% 107.83% 95.21% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 2,493 4,500 7,389 7,447 -
  YoY % 0.00% 0.00% 0.00% -44.60% -39.10% -0.78% -
  Horiz. % 0.00% 0.00% 0.00% 33.48% 60.42% 99.22% 100.00%
Div Payout % - % - % - % 465.12 % - % 1,578.95 % 113.42 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,292.13% -
  Horiz. % 0.00% 0.00% 0.00% 410.09% 0.00% 1,392.13% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 196,808 144,140 123,904 152,473 196,110 173,147 181,862 1.32%
  YoY % 36.54% 16.33% -18.74% -22.25% 13.26% -4.79% -
  Horiz. % 108.22% 79.26% 68.13% 83.84% 107.83% 95.21% 100.00%
NOSH 124,099 124,099 123,904 124,651 150,000 123,157 124,120 -0.00%
  YoY % 0.00% 0.16% -0.60% -16.90% 21.79% -0.78% -
  Horiz. % 99.98% 99.98% 99.83% 100.43% 120.85% 99.22% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.05 % 0.76 % 1.26 % -0.01 % 0.12 % 0.12 % 2.37 % 4.29%
  YoY % 301.32% -39.68% 12,700.00% -108.33% 0.00% -94.94% -
  Horiz. % 128.69% 32.07% 53.16% -0.42% 5.06% 5.06% 100.00%
ROE 4.66 % 1.28 % 1.46 % 0.35 % -0.01 % 0.27 % 3.61 % 4.34%
  YoY % 264.06% -12.33% 317.14% 3,600.00% -103.70% -92.52% -
  Horiz. % 129.09% 35.46% 40.44% 9.70% -0.28% 7.48% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 200.95 205.74 182.30 215.97 181.81 313.72 246.59 -3.35%
  YoY % -2.33% 12.86% -15.59% 18.79% -42.05% 27.22% -
  Horiz. % 81.49% 83.43% 73.93% 87.58% 73.73% 127.22% 100.00%
EPS 7.38 1.48 1.46 0.43 -0.01 0.38 5.29 5.70%
  YoY % 398.65% 1.37% 239.53% 4,400.00% -102.63% -92.82% -
  Horiz. % 139.51% 27.98% 27.60% 8.13% -0.19% 7.18% 100.00%
DPS 0.00 0.00 0.00 2.00 3.00 6.00 6.00 -
  YoY % 0.00% 0.00% 0.00% -33.33% -50.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 33.33% 50.00% 100.00% 100.00%
NAPS 1.5859 1.1615 1.0000 1.2232 1.3074 1.4059 1.4652 1.33%
  YoY % 36.54% 16.15% -18.25% -6.44% -7.01% -4.05% -
  Horiz. % 108.24% 79.27% 68.25% 83.48% 89.23% 95.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 200.95 205.74 182.01 216.93 219.76 311.34 246.64 -3.35%
  YoY % -2.33% 13.04% -16.10% -1.29% -29.41% 26.23% -
  Horiz. % 81.48% 83.42% 73.80% 87.95% 89.10% 126.23% 100.00%
EPS 7.38 1.48 1.45 0.43 -0.01 0.38 5.29 5.70%
  YoY % 398.65% 2.07% 237.21% 4,400.00% -102.63% -92.82% -
  Horiz. % 139.51% 27.98% 27.41% 8.13% -0.19% 7.18% 100.00%
DPS 0.00 0.00 0.00 2.01 3.63 5.95 6.00 -
  YoY % 0.00% 0.00% 0.00% -44.63% -38.99% -0.83% -
  Horiz. % 0.00% 0.00% 0.00% 33.50% 60.50% 99.17% 100.00%
NAPS 1.5859 1.1615 0.9984 1.2286 1.5803 1.3952 1.4655 1.32%
  YoY % 36.54% 16.34% -18.74% -22.26% 13.27% -4.80% -
  Horiz. % 108.22% 79.26% 68.13% 83.83% 107.83% 95.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.7200 0.5700 0.6500 0.9000 1.0300 1.2200 1.4500 -
P/RPS 0.36 0.28 0.36 0.42 0.57 0.39 0.59 -7.90%
  YoY % 28.57% -22.22% -14.29% -26.32% 46.15% -33.90% -
  Horiz. % 61.02% 47.46% 61.02% 71.19% 96.61% 66.10% 100.00%
P/EPS 9.75 38.34 44.64 209.30 -10,300.00 321.05 27.41 -15.81%
  YoY % -74.57% -14.11% -78.67% 102.03% -3,308.22% 1,071.29% -
  Horiz. % 35.57% 139.88% 162.86% 763.59% -37,577.53% 1,171.29% 100.00%
EY 10.25 2.61 2.24 0.48 -0.01 0.31 3.65 18.76%
  YoY % 292.72% 16.52% 366.67% 4,900.00% -103.23% -91.51% -
  Horiz. % 280.82% 71.51% 61.37% 13.15% -0.27% 8.49% 100.00%
DY 0.00 0.00 0.00 2.22 2.91 4.92 4.14 -
  YoY % 0.00% 0.00% 0.00% -23.71% -40.85% 18.84% -
  Horiz. % 0.00% 0.00% 0.00% 53.62% 70.29% 118.84% 100.00%
P/NAPS 0.45 0.49 0.65 0.74 0.79 0.87 0.99 -12.30%
  YoY % -8.16% -24.62% -12.16% -6.33% -9.20% -12.12% -
  Horiz. % 45.45% 49.49% 65.66% 74.75% 79.80% 87.88% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/07/13 31/07/12 27/07/11 29/07/10 31/07/09 31/07/08 08/08/07 -
Price 0.7600 0.6100 0.6400 0.8200 0.9500 1.2000 1.2500 -
P/RPS 0.38 0.30 0.35 0.38 0.52 0.38 0.51 -4.78%
  YoY % 26.67% -14.29% -7.89% -26.92% 36.84% -25.49% -
  Horiz. % 74.51% 58.82% 68.63% 74.51% 101.96% 74.51% 100.00%
P/EPS 10.29 41.03 43.96 190.70 -9,500.00 315.79 23.63 -12.93%
  YoY % -74.92% -6.67% -76.95% 102.01% -3,108.33% 1,236.39% -
  Horiz. % 43.55% 173.64% 186.03% 807.02% -40,203.13% 1,336.39% 100.00%
EY 9.71 2.44 2.27 0.52 -0.01 0.32 4.23 14.84%
  YoY % 297.95% 7.49% 336.54% 5,300.00% -103.12% -92.43% -
  Horiz. % 229.55% 57.68% 53.66% 12.29% -0.24% 7.57% 100.00%
DY 0.00 0.00 0.00 2.44 3.16 5.00 4.80 -
  YoY % 0.00% 0.00% 0.00% -22.78% -36.80% 4.17% -
  Horiz. % 0.00% 0.00% 0.00% 50.83% 65.83% 104.17% 100.00%
P/NAPS 0.48 0.53 0.64 0.67 0.73 0.85 0.85 -9.08%
  YoY % -9.43% -17.19% -4.48% -8.22% -14.12% 0.00% -
  Horiz. % 56.47% 62.35% 75.29% 78.82% 85.88% 100.00% 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.
 


 

328  195  517  1222 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.49+0.01 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers