Highlights

[TEXCHEM] YoY Quarter Result on 2014-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 24-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -71.31%    YoY -     -97.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 270,926 248,468 236,703 235,230 249,374 255,322 225,874 3.07%
  YoY % 9.04% 4.97% 0.63% -5.67% -2.33% 13.04% -
  Horiz. % 119.95% 110.00% 104.79% 104.14% 110.40% 113.04% 100.00%
PBT -7,176 -2,592 2,931 491 9,526 1,999 3,218 -
  YoY % -176.85% -188.43% 496.95% -94.85% 376.54% -37.88% -
  Horiz. % -223.00% -80.55% 91.08% 15.26% 296.02% 62.12% 100.00%
Tax -2,245 -1,064 -1,566 -1,356 -1,930 -65 -381 34.36%
  YoY % -111.00% 32.06% -15.49% 29.74% -2,869.23% 82.94% -
  Horiz. % 589.24% 279.27% 411.02% 355.91% 506.56% 17.06% 100.00%
NP -9,421 -3,656 1,365 -865 7,596 1,934 2,837 -
  YoY % -157.69% -367.84% 257.80% -111.39% 292.76% -31.83% -
  Horiz. % -332.08% -128.87% 48.11% -30.49% 267.75% 68.17% 100.00%
NP to SH -6,111 -3,517 558 266 9,162 1,845 1,804 -
  YoY % -73.76% -730.29% 109.77% -97.10% 396.59% 2.27% -
  Horiz. % -338.75% -194.96% 30.93% 14.75% 507.87% 102.27% 100.00%
Tax Rate - % - % 53.43 % 276.17 % 20.26 % 3.25 % 11.84 % -
  YoY % 0.00% 0.00% -80.65% 1,263.13% 523.38% -72.55% -
  Horiz. % 0.00% 0.00% 451.27% 2,332.52% 171.11% 27.45% 100.00%
Total Cost 280,347 252,124 235,338 236,095 241,778 253,388 223,037 3.88%
  YoY % 11.19% 7.13% -0.32% -2.35% -4.58% 13.61% -
  Horiz. % 125.70% 113.04% 105.52% 105.85% 108.40% 113.61% 100.00%
Net Worth 275,512 279,545 300,935 178,987 196,808 144,140 123,904 14.23%
  YoY % -1.44% -7.11% 68.13% -9.05% 36.54% 16.33% -
  Horiz. % 222.36% 225.61% 242.88% 144.46% 158.84% 116.33% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 6,200 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 1,111.11 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 275,512 279,545 300,935 178,987 196,808 144,140 123,904 14.23%
  YoY % -1.44% -7.11% 68.13% -9.05% 36.54% 16.33% -
  Horiz. % 222.36% 225.61% 242.88% 144.46% 158.84% 116.33% 100.00%
NOSH 121,580 124,099 124,000 124,099 124,099 124,099 123,904 -0.31%
  YoY % -2.03% 0.08% -0.08% 0.00% 0.00% 0.16% -
  Horiz. % 98.12% 100.16% 100.08% 100.16% 100.16% 100.16% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -3.48 % -1.47 % 0.58 % -0.37 % 3.05 % 0.76 % 1.26 % -
  YoY % -136.73% -353.45% 256.76% -112.13% 301.32% -39.68% -
  Horiz. % -276.19% -116.67% 46.03% -29.37% 242.06% 60.32% 100.00%
ROE -2.22 % -1.26 % 0.19 % 0.15 % 4.66 % 1.28 % 1.46 % -
  YoY % -76.19% -763.16% 26.67% -96.78% 264.06% -12.33% -
  Horiz. % -152.05% -86.30% 13.01% 10.27% 319.18% 87.67% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 222.84 200.22 190.89 189.55 200.95 205.74 182.30 3.40%
  YoY % 11.30% 4.89% 0.71% -5.67% -2.33% 12.86% -
  Horiz. % 122.24% 109.83% 104.71% 103.98% 110.23% 112.86% 100.00%
EPS -5.03 -2.88 0.45 0.21 7.38 1.48 1.46 -
  YoY % -74.65% -740.00% 114.29% -97.15% 398.65% 1.37% -
  Horiz. % -344.52% -197.26% 30.82% 14.38% 505.48% 101.37% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.2661 2.2526 2.4269 1.4423 1.5859 1.1615 1.0000 14.59%
  YoY % 0.60% -7.18% 68.27% -9.05% 36.54% 16.15% -
  Horiz. % 226.61% 225.26% 242.69% 144.23% 158.59% 116.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 218.31 200.22 190.74 189.55 200.95 205.74 182.01 3.07%
  YoY % 9.04% 4.97% 0.63% -5.67% -2.33% 13.04% -
  Horiz. % 119.94% 110.00% 104.80% 104.14% 110.41% 113.04% 100.00%
EPS -4.92 -2.88 0.45 0.21 7.38 1.48 1.45 -
  YoY % -70.83% -740.00% 114.29% -97.15% 398.65% 2.07% -
  Horiz. % -339.31% -198.62% 31.03% 14.48% 508.97% 102.07% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.2201 2.2526 2.4250 1.4423 1.5859 1.1615 0.9984 14.23%
  YoY % -1.44% -7.11% 68.13% -9.05% 36.54% 16.34% -
  Horiz. % 222.37% 225.62% 242.89% 144.46% 158.84% 116.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.4100 1.5600 1.5000 0.7700 0.7200 0.5700 0.6500 -
P/RPS 0.63 0.78 0.79 0.41 0.36 0.28 0.36 9.77%
  YoY % -19.23% -1.27% 92.68% 13.89% 28.57% -22.22% -
  Horiz. % 175.00% 216.67% 219.44% 113.89% 100.00% 77.78% 100.00%
P/EPS -28.05 -55.05 333.33 359.23 9.75 38.34 44.64 -
  YoY % 49.05% -116.52% -7.21% 3,584.41% -74.57% -14.11% -
  Horiz. % -62.84% -123.32% 746.71% 804.73% 21.84% 85.89% 100.00%
EY -3.56 -1.82 0.30 0.28 10.25 2.61 2.24 -
  YoY % -95.60% -706.67% 7.14% -97.27% 292.72% 16.52% -
  Horiz. % -158.93% -81.25% 13.39% 12.50% 457.59% 116.52% 100.00%
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.62 0.69 0.62 0.53 0.45 0.49 0.65 -0.78%
  YoY % -10.14% 11.29% 16.98% 17.78% -8.16% -24.62% -
  Horiz. % 95.38% 106.15% 95.38% 81.54% 69.23% 75.38% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 31/07/17 27/07/16 30/07/15 24/07/14 31/07/13 31/07/12 27/07/11 -
Price 1.2900 1.6000 1.6500 0.7950 0.7600 0.6100 0.6400 -
P/RPS 0.58 0.80 0.86 0.42 0.38 0.30 0.35 8.77%
  YoY % -27.50% -6.98% 104.76% 10.53% 26.67% -14.29% -
  Horiz. % 165.71% 228.57% 245.71% 120.00% 108.57% 85.71% 100.00%
P/EPS -25.66 -56.46 366.67 370.90 10.29 41.03 43.96 -
  YoY % 54.55% -115.40% -1.14% 3,504.47% -74.92% -6.67% -
  Horiz. % -58.37% -128.43% 834.10% 843.72% 23.41% 93.33% 100.00%
EY -3.90 -1.77 0.27 0.27 9.71 2.44 2.27 -
  YoY % -120.34% -755.56% 0.00% -97.22% 297.95% 7.49% -
  Horiz. % -171.81% -77.97% 11.89% 11.89% 427.75% 107.49% 100.00%
DY 0.00 0.00 3.03 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.57 0.71 0.68 0.55 0.48 0.53 0.64 -1.91%
  YoY % -19.72% 4.41% 23.64% 14.58% -9.43% -17.19% -
  Horiz. % 89.06% 110.94% 106.25% 85.94% 75.00% 82.81% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers