Highlights

[TEXCHEM] YoY Quarter Result on 2013-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 31-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     5,353.57%    YoY -     396.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 248,468 236,703 235,230 249,374 255,322 225,874 269,210 -1.33%
  YoY % 4.97% 0.63% -5.67% -2.33% 13.04% -16.10% -
  Horiz. % 92.30% 87.93% 87.38% 92.63% 94.84% 83.90% 100.00%
PBT -2,592 2,931 491 9,526 1,999 3,218 1,072 -
  YoY % -188.43% 496.95% -94.85% 376.54% -37.88% 200.19% -
  Horiz. % -241.79% 273.41% 45.80% 888.62% 186.47% 300.19% 100.00%
Tax -1,064 -1,566 -1,356 -1,930 -65 -381 -1,110 -0.70%
  YoY % 32.06% -15.49% 29.74% -2,869.23% 82.94% 65.68% -
  Horiz. % 95.86% 141.08% 122.16% 173.87% 5.86% 34.32% 100.00%
NP -3,656 1,365 -865 7,596 1,934 2,837 -38 113.91%
  YoY % -367.84% 257.80% -111.39% 292.76% -31.83% 7,565.79% -
  Horiz. % 9,621.05% -3,592.10% 2,276.32% -19,989.47% -5,089.47% -7,465.79% 100.00%
NP to SH -3,517 558 266 9,162 1,845 1,804 536 -
  YoY % -730.29% 109.77% -97.10% 396.59% 2.27% 236.57% -
  Horiz. % -656.16% 104.10% 49.63% 1,709.33% 344.22% 336.57% 100.00%
Tax Rate - % 53.43 % 276.17 % 20.26 % 3.25 % 11.84 % 103.54 % -
  YoY % 0.00% -80.65% 1,263.13% 523.38% -72.55% -88.56% -
  Horiz. % 0.00% 51.60% 266.73% 19.57% 3.14% 11.44% 100.00%
Total Cost 252,124 235,338 236,095 241,778 253,388 223,037 269,248 -1.09%
  YoY % 7.13% -0.32% -2.35% -4.58% 13.61% -17.16% -
  Horiz. % 93.64% 87.41% 87.69% 89.80% 94.11% 82.84% 100.00%
Net Worth 279,545 300,935 178,987 196,808 144,140 123,904 152,473 10.62%
  YoY % -7.11% 68.13% -9.05% 36.54% 16.33% -18.74% -
  Horiz. % 183.34% 197.37% 117.39% 129.08% 94.54% 81.26% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 6,200 - - - - 2,493 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 248.69% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 1,111.11 % - % - % - % - % 465.12 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 238.89% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 279,545 300,935 178,987 196,808 144,140 123,904 152,473 10.62%
  YoY % -7.11% 68.13% -9.05% 36.54% 16.33% -18.74% -
  Horiz. % 183.34% 197.37% 117.39% 129.08% 94.54% 81.26% 100.00%
NOSH 124,099 124,000 124,099 124,099 124,099 123,904 124,651 -0.07%
  YoY % 0.08% -0.08% 0.00% 0.00% 0.16% -0.60% -
  Horiz. % 99.56% 99.48% 99.56% 99.56% 99.56% 99.40% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -1.47 % 0.58 % -0.37 % 3.05 % 0.76 % 1.26 % -0.01 % 129.56%
  YoY % -353.45% 256.76% -112.13% 301.32% -39.68% 12,700.00% -
  Horiz. % 14,700.00% -5,800.00% 3,700.00% -30,500.00% -7,600.00% -12,600.00% 100.00%
ROE -1.26 % 0.19 % 0.15 % 4.66 % 1.28 % 1.46 % 0.35 % -
  YoY % -763.16% 26.67% -96.78% 264.06% -12.33% 317.14% -
  Horiz. % -360.00% 54.29% 42.86% 1,331.43% 365.71% 417.14% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 200.22 190.89 189.55 200.95 205.74 182.30 215.97 -1.25%
  YoY % 4.89% 0.71% -5.67% -2.33% 12.86% -15.59% -
  Horiz. % 92.71% 88.39% 87.77% 93.05% 95.26% 84.41% 100.00%
EPS -2.88 0.45 0.21 7.38 1.48 1.46 0.43 -
  YoY % -740.00% 114.29% -97.15% 398.65% 1.37% 239.53% -
  Horiz. % -669.77% 104.65% 48.84% 1,716.28% 344.19% 339.53% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 250.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2526 2.4269 1.4423 1.5859 1.1615 1.0000 1.2232 10.70%
  YoY % -7.18% 68.27% -9.05% 36.54% 16.15% -18.25% -
  Horiz. % 184.16% 198.41% 117.91% 129.65% 94.96% 81.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 200.22 190.74 189.55 200.95 205.74 182.01 216.93 -1.33%
  YoY % 4.97% 0.63% -5.67% -2.33% 13.04% -16.10% -
  Horiz. % 92.30% 87.93% 87.38% 92.63% 94.84% 83.90% 100.00%
EPS -2.88 0.45 0.21 7.38 1.48 1.45 0.43 -
  YoY % -740.00% 114.29% -97.15% 398.65% 2.07% 237.21% -
  Horiz. % -669.77% 104.65% 48.84% 1,716.28% 344.19% 337.21% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 2.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 248.76% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2526 2.4250 1.4423 1.5859 1.1615 0.9984 1.2286 10.62%
  YoY % -7.11% 68.13% -9.05% 36.54% 16.34% -18.74% -
  Horiz. % 183.35% 197.38% 117.39% 129.08% 94.54% 81.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.5600 1.5000 0.7700 0.7200 0.5700 0.6500 0.9000 -
P/RPS 0.78 0.79 0.41 0.36 0.28 0.36 0.42 10.86%
  YoY % -1.27% 92.68% 13.89% 28.57% -22.22% -14.29% -
  Horiz. % 185.71% 188.10% 97.62% 85.71% 66.67% 85.71% 100.00%
P/EPS -55.05 333.33 359.23 9.75 38.34 44.64 209.30 -
  YoY % -116.52% -7.21% 3,584.41% -74.57% -14.11% -78.67% -
  Horiz. % -26.30% 159.26% 171.63% 4.66% 18.32% 21.33% 100.00%
EY -1.82 0.30 0.28 10.25 2.61 2.24 0.48 -
  YoY % -706.67% 7.14% -97.27% 292.72% 16.52% 366.67% -
  Horiz. % -379.17% 62.50% 58.33% 2,135.42% 543.75% 466.67% 100.00%
DY 0.00 3.33 0.00 0.00 0.00 0.00 2.22 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.69 0.62 0.53 0.45 0.49 0.65 0.74 -1.16%
  YoY % 11.29% 16.98% 17.78% -8.16% -24.62% -12.16% -
  Horiz. % 93.24% 83.78% 71.62% 60.81% 66.22% 87.84% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 27/07/16 30/07/15 24/07/14 31/07/13 31/07/12 27/07/11 29/07/10 -
Price 1.6000 1.6500 0.7950 0.7600 0.6100 0.6400 0.8200 -
P/RPS 0.80 0.86 0.42 0.38 0.30 0.35 0.38 13.20%
  YoY % -6.98% 104.76% 10.53% 26.67% -14.29% -7.89% -
  Horiz. % 210.53% 226.32% 110.53% 100.00% 78.95% 92.11% 100.00%
P/EPS -56.46 366.67 370.90 10.29 41.03 43.96 190.70 -
  YoY % -115.40% -1.14% 3,504.47% -74.92% -6.67% -76.95% -
  Horiz. % -29.61% 192.28% 194.49% 5.40% 21.52% 23.05% 100.00%
EY -1.77 0.27 0.27 9.71 2.44 2.27 0.52 -
  YoY % -755.56% 0.00% -97.22% 297.95% 7.49% 336.54% -
  Horiz. % -340.38% 51.92% 51.92% 1,867.31% 469.23% 436.54% 100.00%
DY 0.00 3.03 0.00 0.00 0.00 0.00 2.44 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.18% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.71 0.68 0.55 0.48 0.53 0.64 0.67 0.97%
  YoY % 4.41% 23.64% 14.58% -9.43% -17.19% -4.48% -
  Horiz. % 105.97% 101.49% 82.09% 71.64% 79.10% 95.52% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers