Highlights

[TEXCHEM] YoY Quarter Result on 2011-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 27-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     147.24%    YoY -     236.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 235,230 249,374 255,322 225,874 269,210 272,715 386,371 -7.93%
  YoY % -5.67% -2.33% 13.04% -16.10% -1.29% -29.42% -
  Horiz. % 60.88% 64.54% 66.08% 58.46% 69.68% 70.58% 100.00%
PBT 491 9,526 1,999 3,218 1,072 2,120 3,064 -26.29%
  YoY % -94.85% 376.54% -37.88% 200.19% -49.43% -30.81% -
  Horiz. % 16.02% 310.90% 65.24% 105.03% 34.99% 69.19% 100.00%
Tax -1,356 -1,930 -65 -381 -1,110 -1,798 -2,582 -10.17%
  YoY % 29.74% -2,869.23% 82.94% 65.68% 38.26% 30.36% -
  Horiz. % 52.52% 74.75% 2.52% 14.76% 42.99% 69.64% 100.00%
NP -865 7,596 1,934 2,837 -38 322 482 -
  YoY % -111.39% 292.76% -31.83% 7,565.79% -111.80% -33.20% -
  Horiz. % -179.46% 1,575.93% 401.24% 588.59% -7.88% 66.80% 100.00%
NP to SH 266 9,162 1,845 1,804 536 -15 468 -8.98%
  YoY % -97.10% 396.59% 2.27% 236.57% 3,673.33% -103.21% -
  Horiz. % 56.84% 1,957.69% 394.23% 385.47% 114.53% -3.21% 100.00%
Tax Rate 276.17 % 20.26 % 3.25 % 11.84 % 103.54 % 84.81 % 84.27 % 21.86%
  YoY % 1,263.13% 523.38% -72.55% -88.56% 22.08% 0.64% -
  Horiz. % 327.72% 24.04% 3.86% 14.05% 122.87% 100.64% 100.00%
Total Cost 236,095 241,778 253,388 223,037 269,248 272,393 385,889 -7.86%
  YoY % -2.35% -4.58% 13.61% -17.16% -1.15% -29.41% -
  Horiz. % 61.18% 62.65% 65.66% 57.80% 69.77% 70.59% 100.00%
Net Worth 178,987 196,808 144,140 123,904 152,473 196,110 173,147 0.55%
  YoY % -9.05% 36.54% 16.33% -18.74% -22.25% 13.26% -
  Horiz. % 103.37% 113.67% 83.25% 71.56% 88.06% 113.26% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - 2,493 4,500 7,389 -
  YoY % 0.00% 0.00% 0.00% 0.00% -44.60% -39.10% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 33.74% 60.90% 100.00%
Div Payout % - % - % - % - % 465.12 % - % 1,578.95 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 29.46% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 178,987 196,808 144,140 123,904 152,473 196,110 173,147 0.55%
  YoY % -9.05% 36.54% 16.33% -18.74% -22.25% 13.26% -
  Horiz. % 103.37% 113.67% 83.25% 71.56% 88.06% 113.26% 100.00%
NOSH 124,099 124,099 124,099 123,904 124,651 150,000 123,157 0.13%
  YoY % 0.00% 0.00% 0.16% -0.60% -16.90% 21.79% -
  Horiz. % 100.76% 100.76% 100.76% 100.61% 101.21% 121.79% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -0.37 % 3.05 % 0.76 % 1.26 % -0.01 % 0.12 % 0.12 % -
  YoY % -112.13% 301.32% -39.68% 12,700.00% -108.33% 0.00% -
  Horiz. % -308.33% 2,541.67% 633.33% 1,050.00% -8.33% 100.00% 100.00%
ROE 0.15 % 4.66 % 1.28 % 1.46 % 0.35 % -0.01 % 0.27 % -9.33%
  YoY % -96.78% 264.06% -12.33% 317.14% 3,600.00% -103.70% -
  Horiz. % 55.56% 1,725.93% 474.07% 540.74% 129.63% -3.70% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 189.55 200.95 205.74 182.30 215.97 181.81 313.72 -8.05%
  YoY % -5.67% -2.33% 12.86% -15.59% 18.79% -42.05% -
  Horiz. % 60.42% 64.05% 65.58% 58.11% 68.84% 57.95% 100.00%
EPS 0.21 7.38 1.48 1.46 0.43 -0.01 0.38 -9.41%
  YoY % -97.15% 398.65% 1.37% 239.53% 4,400.00% -102.63% -
  Horiz. % 55.26% 1,942.11% 389.47% 384.21% 113.16% -2.63% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 3.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.33% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 33.33% 50.00% 100.00%
NAPS 1.4423 1.5859 1.1615 1.0000 1.2232 1.3074 1.4059 0.43%
  YoY % -9.05% 36.54% 16.15% -18.25% -6.44% -7.01% -
  Horiz. % 102.59% 112.80% 82.62% 71.13% 87.00% 92.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 189.55 200.95 205.74 182.01 216.93 219.76 311.34 -7.93%
  YoY % -5.67% -2.33% 13.04% -16.10% -1.29% -29.41% -
  Horiz. % 60.88% 64.54% 66.08% 58.46% 69.68% 70.59% 100.00%
EPS 0.21 7.38 1.48 1.45 0.43 -0.01 0.38 -9.41%
  YoY % -97.15% 398.65% 2.07% 237.21% 4,400.00% -102.63% -
  Horiz. % 55.26% 1,942.11% 389.47% 381.58% 113.16% -2.63% 100.00%
DPS 0.00 0.00 0.00 0.00 2.01 3.63 5.95 -
  YoY % 0.00% 0.00% 0.00% 0.00% -44.63% -38.99% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 33.78% 61.01% 100.00%
NAPS 1.4423 1.5859 1.1615 0.9984 1.2286 1.5803 1.3952 0.55%
  YoY % -9.05% 36.54% 16.34% -18.74% -22.26% 13.27% -
  Horiz. % 103.38% 113.67% 83.25% 71.56% 88.06% 113.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.7700 0.7200 0.5700 0.6500 0.9000 1.0300 1.2200 -
P/RPS 0.41 0.36 0.28 0.36 0.42 0.57 0.39 0.84%
  YoY % 13.89% 28.57% -22.22% -14.29% -26.32% 46.15% -
  Horiz. % 105.13% 92.31% 71.79% 92.31% 107.69% 146.15% 100.00%
P/EPS 359.23 9.75 38.34 44.64 209.30 -10,300.00 321.05 1.89%
  YoY % 3,584.41% -74.57% -14.11% -78.67% 102.03% -3,308.22% -
  Horiz. % 111.89% 3.04% 11.94% 13.90% 65.19% -3,208.22% 100.00%
EY 0.28 10.25 2.61 2.24 0.48 -0.01 0.31 -1.68%
  YoY % -97.27% 292.72% 16.52% 366.67% 4,900.00% -103.23% -
  Horiz. % 90.32% 3,306.45% 841.94% 722.58% 154.84% -3.23% 100.00%
DY 0.00 0.00 0.00 0.00 2.22 2.91 4.92 -
  YoY % 0.00% 0.00% 0.00% 0.00% -23.71% -40.85% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 45.12% 59.15% 100.00%
P/NAPS 0.53 0.45 0.49 0.65 0.74 0.79 0.87 -7.92%
  YoY % 17.78% -8.16% -24.62% -12.16% -6.33% -9.20% -
  Horiz. % 60.92% 51.72% 56.32% 74.71% 85.06% 90.80% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 24/07/14 31/07/13 31/07/12 27/07/11 29/07/10 31/07/09 31/07/08 -
Price 0.7950 0.7600 0.6100 0.6400 0.8200 0.9500 1.2000 -
P/RPS 0.42 0.38 0.30 0.35 0.38 0.52 0.38 1.68%
  YoY % 10.53% 26.67% -14.29% -7.89% -26.92% 36.84% -
  Horiz. % 110.53% 100.00% 78.95% 92.11% 100.00% 136.84% 100.00%
P/EPS 370.90 10.29 41.03 43.96 190.70 -9,500.00 315.79 2.72%
  YoY % 3,504.47% -74.92% -6.67% -76.95% 102.01% -3,108.33% -
  Horiz. % 117.45% 3.26% 12.99% 13.92% 60.39% -3,008.33% 100.00%
EY 0.27 9.71 2.44 2.27 0.52 -0.01 0.32 -2.79%
  YoY % -97.22% 297.95% 7.49% 336.54% 5,300.00% -103.12% -
  Horiz. % 84.38% 3,034.38% 762.50% 709.38% 162.50% -3.12% 100.00%
DY 0.00 0.00 0.00 0.00 2.44 3.16 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -22.78% -36.80% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 48.80% 63.20% 100.00%
P/NAPS 0.55 0.48 0.53 0.64 0.67 0.73 0.85 -7.00%
  YoY % 14.58% -9.43% -17.19% -4.48% -8.22% -14.12% -
  Horiz. % 64.71% 56.47% 62.35% 75.29% 78.82% 85.88% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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