[TEXCHEM] YoY Quarter Result on 2012-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
TRB Q2 2012 IFR.pdf 
