Highlights

[TEXCHEM] YoY Quarter Result on 2012-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 31-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     256.09%    YoY -     2.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 236,703 235,230 249,374 255,322 225,874 269,210 272,715 -2.33%
  YoY % 0.63% -5.67% -2.33% 13.04% -16.10% -1.29% -
  Horiz. % 86.80% 86.25% 91.44% 93.62% 82.82% 98.71% 100.00%
PBT 2,931 491 9,526 1,999 3,218 1,072 2,120 5.54%
  YoY % 496.95% -94.85% 376.54% -37.88% 200.19% -49.43% -
  Horiz. % 138.25% 23.16% 449.34% 94.29% 151.79% 50.57% 100.00%
Tax -1,566 -1,356 -1,930 -65 -381 -1,110 -1,798 -2.28%
  YoY % -15.49% 29.74% -2,869.23% 82.94% 65.68% 38.26% -
  Horiz. % 87.10% 75.42% 107.34% 3.62% 21.19% 61.74% 100.00%
NP 1,365 -865 7,596 1,934 2,837 -38 322 27.20%
  YoY % 257.80% -111.39% 292.76% -31.83% 7,565.79% -111.80% -
  Horiz. % 423.91% -268.63% 2,359.01% 600.62% 881.06% -11.80% 100.00%
NP to SH 558 266 9,162 1,845 1,804 536 -15 -
  YoY % 109.77% -97.10% 396.59% 2.27% 236.57% 3,673.33% -
  Horiz. % -3,720.00% -1,773.33% -61,080.00% -12,300.00% -12,026.67% -3,573.33% 100.00%
Tax Rate 53.43 % 276.17 % 20.26 % 3.25 % 11.84 % 103.54 % 84.81 % -7.41%
  YoY % -80.65% 1,263.13% 523.38% -72.55% -88.56% 22.08% -
  Horiz. % 63.00% 325.63% 23.89% 3.83% 13.96% 122.08% 100.00%
Total Cost 235,338 236,095 241,778 253,388 223,037 269,248 272,393 -2.41%
  YoY % -0.32% -2.35% -4.58% 13.61% -17.16% -1.15% -
  Horiz. % 86.40% 86.67% 88.76% 93.02% 81.88% 98.85% 100.00%
Net Worth 300,935 178,987 196,808 144,140 123,904 152,473 196,110 7.39%
  YoY % 68.13% -9.05% 36.54% 16.33% -18.74% -22.25% -
  Horiz. % 153.45% 91.27% 100.36% 73.50% 63.18% 77.75% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 6,200 - - - - 2,493 4,500 5.48%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -44.60% -
  Horiz. % 137.78% 0.00% 0.00% 0.00% 0.00% 55.40% 100.00%
Div Payout % 1,111.11 % - % - % - % - % 465.12 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 238.89% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 300,935 178,987 196,808 144,140 123,904 152,473 196,110 7.39%
  YoY % 68.13% -9.05% 36.54% 16.33% -18.74% -22.25% -
  Horiz. % 153.45% 91.27% 100.36% 73.50% 63.18% 77.75% 100.00%
NOSH 124,000 124,099 124,099 124,099 123,904 124,651 150,000 -3.12%
  YoY % -0.08% 0.00% 0.00% 0.16% -0.60% -16.90% -
  Horiz. % 82.67% 82.73% 82.73% 82.73% 82.60% 83.10% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.58 % -0.37 % 3.05 % 0.76 % 1.26 % -0.01 % 0.12 % 30.01%
  YoY % 256.76% -112.13% 301.32% -39.68% 12,700.00% -108.33% -
  Horiz. % 483.33% -308.33% 2,541.67% 633.33% 1,050.00% -8.33% 100.00%
ROE 0.19 % 0.15 % 4.66 % 1.28 % 1.46 % 0.35 % -0.01 % -
  YoY % 26.67% -96.78% 264.06% -12.33% 317.14% 3,600.00% -
  Horiz. % -1,900.00% -1,500.00% -46,600.00% -12,800.00% -14,600.00% -3,500.00% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 190.89 189.55 200.95 205.74 182.30 215.97 181.81 0.82%
  YoY % 0.71% -5.67% -2.33% 12.86% -15.59% 18.79% -
  Horiz. % 104.99% 104.26% 110.53% 113.16% 100.27% 118.79% 100.00%
EPS 0.45 0.21 7.38 1.48 1.46 0.43 -0.01 -
  YoY % 114.29% -97.15% 398.65% 1.37% 239.53% 4,400.00% -
  Horiz. % -4,500.00% -2,100.00% -73,800.00% -14,800.00% -14,600.00% -4,300.00% 100.00%
DPS 5.00 0.00 0.00 0.00 0.00 2.00 3.00 8.88%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 166.67% 0.00% 0.00% 0.00% 0.00% 66.67% 100.00%
NAPS 2.4269 1.4423 1.5859 1.1615 1.0000 1.2232 1.3074 10.85%
  YoY % 68.27% -9.05% 36.54% 16.15% -18.25% -6.44% -
  Horiz. % 185.63% 110.32% 121.30% 88.84% 76.49% 93.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 190.74 189.55 200.95 205.74 182.01 216.93 219.76 -2.33%
  YoY % 0.63% -5.67% -2.33% 13.04% -16.10% -1.29% -
  Horiz. % 86.79% 86.25% 91.44% 93.62% 82.82% 98.71% 100.00%
EPS 0.45 0.21 7.38 1.48 1.45 0.43 -0.01 -
  YoY % 114.29% -97.15% 398.65% 2.07% 237.21% 4,400.00% -
  Horiz. % -4,500.00% -2,100.00% -73,800.00% -14,800.00% -14,500.00% -4,300.00% 100.00%
DPS 5.00 0.00 0.00 0.00 0.00 2.01 3.63 5.48%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -44.63% -
  Horiz. % 137.74% 0.00% 0.00% 0.00% 0.00% 55.37% 100.00%
NAPS 2.4250 1.4423 1.5859 1.1615 0.9984 1.2286 1.5803 7.39%
  YoY % 68.13% -9.05% 36.54% 16.34% -18.74% -22.26% -
  Horiz. % 153.45% 91.27% 100.35% 73.50% 63.18% 77.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.5000 0.7700 0.7200 0.5700 0.6500 0.9000 1.0300 -
P/RPS 0.79 0.41 0.36 0.28 0.36 0.42 0.57 5.59%
  YoY % 92.68% 13.89% 28.57% -22.22% -14.29% -26.32% -
  Horiz. % 138.60% 71.93% 63.16% 49.12% 63.16% 73.68% 100.00%
P/EPS 333.33 359.23 9.75 38.34 44.64 209.30 -10,300.00 -
  YoY % -7.21% 3,584.41% -74.57% -14.11% -78.67% 102.03% -
  Horiz. % -3.24% -3.49% -0.09% -0.37% -0.43% -2.03% 100.00%
EY 0.30 0.28 10.25 2.61 2.24 0.48 -0.01 -
  YoY % 7.14% -97.27% 292.72% 16.52% 366.67% 4,900.00% -
  Horiz. % -3,000.00% -2,800.00% -102,500.00% -26,100.00% -22,400.00% -4,800.00% 100.00%
DY 3.33 0.00 0.00 0.00 0.00 2.22 2.91 2.27%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -23.71% -
  Horiz. % 114.43% 0.00% 0.00% 0.00% 0.00% 76.29% 100.00%
P/NAPS 0.62 0.53 0.45 0.49 0.65 0.74 0.79 -3.96%
  YoY % 16.98% 17.78% -8.16% -24.62% -12.16% -6.33% -
  Horiz. % 78.48% 67.09% 56.96% 62.03% 82.28% 93.67% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 24/07/14 31/07/13 31/07/12 27/07/11 29/07/10 31/07/09 -
Price 1.6500 0.7950 0.7600 0.6100 0.6400 0.8200 0.9500 -
P/RPS 0.86 0.42 0.38 0.30 0.35 0.38 0.52 8.74%
  YoY % 104.76% 10.53% 26.67% -14.29% -7.89% -26.92% -
  Horiz. % 165.38% 80.77% 73.08% 57.69% 67.31% 73.08% 100.00%
P/EPS 366.67 370.90 10.29 41.03 43.96 190.70 -9,500.00 -
  YoY % -1.14% 3,504.47% -74.92% -6.67% -76.95% 102.01% -
  Horiz. % -3.86% -3.90% -0.11% -0.43% -0.46% -2.01% 100.00%
EY 0.27 0.27 9.71 2.44 2.27 0.52 -0.01 -
  YoY % 0.00% -97.22% 297.95% 7.49% 336.54% 5,300.00% -
  Horiz. % -2,700.00% -2,700.00% -97,100.00% -24,400.00% -22,700.00% -5,200.00% 100.00%
DY 3.03 0.00 0.00 0.00 0.00 2.44 3.16 -0.70%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -22.78% -
  Horiz. % 95.89% 0.00% 0.00% 0.00% 0.00% 77.22% 100.00%
P/NAPS 0.68 0.55 0.48 0.53 0.64 0.67 0.73 -1.18%
  YoY % 23.64% 14.58% -9.43% -17.19% -4.48% -8.22% -
  Horiz. % 93.15% 75.34% 65.75% 72.60% 87.67% 91.78% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. Technical Buy - TEKSENG (7200) PublicInvest Research
7. Does London Biscuit worth anything? kcchongnz kcchongnz blog
8. Daily technical highlights – (FPGROUP,RSAWIT) Kenanga Research & Investment
Partners & Brokers