[TEXCHEM] YoY Quarter Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 274,122 273,206 270,926 248,468 236,703 235,230 249,374 1.59% YoY % 0.34% 0.84% 9.04% 4.97% 0.63% -5.67% - Horiz. % 109.92% 109.56% 108.64% 99.64% 94.92% 94.33% 100.00%
PBT -8,882 -2,445 -7,176 -2,592 2,931 491 9,526 - YoY % -263.27% 65.93% -176.85% -188.43% 496.95% -94.85% - Horiz. % -93.24% -25.67% -75.33% -27.21% 30.77% 5.15% 100.00%
Tax -1,165 -1,753 -2,245 -1,064 -1,566 -1,356 -1,930 -8.07% YoY % 33.54% 21.92% -111.00% 32.06% -15.49% 29.74% - Horiz. % 60.36% 90.83% 116.32% 55.13% 81.14% 70.26% 100.00%
NP -10,047 -4,198 -9,421 -3,656 1,365 -865 7,596 - YoY % -139.33% 55.44% -157.69% -367.84% 257.80% -111.39% - Horiz. % -132.27% -55.27% -124.03% -48.13% 17.97% -11.39% 100.00%
NP to SH -8,232 -3,609 -6,111 -3,517 558 266 9,162 - YoY % -128.10% 40.94% -73.76% -730.29% 109.77% -97.10% - Horiz. % -89.85% -39.39% -66.70% -38.39% 6.09% 2.90% 100.00%
Tax Rate - % - % - % - % 53.43 % 276.17 % 20.26 % - YoY % 0.00% 0.00% 0.00% 0.00% -80.65% 1,263.13% - Horiz. % 0.00% 0.00% 0.00% 0.00% 263.72% 1,363.13% 100.00%
Total Cost 284,169 277,404 280,347 252,124 235,338 236,095 241,778 2.73% YoY % 2.44% -1.05% 11.19% 7.13% -0.32% -2.35% - Horiz. % 117.53% 114.74% 115.95% 104.28% 97.34% 97.65% 100.00%
Net Worth 236,440 250,573 275,512 279,545 300,935 178,987 196,808 3.10% YoY % -5.64% -9.05% -1.44% -7.11% 68.13% -9.05% - Horiz. % 120.14% 127.32% 139.99% 142.04% 152.91% 90.95% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - 6,200 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 100.00% - -
Equity 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 236,440 250,573 275,512 279,545 300,935 178,987 196,808 3.10% YoY % -5.64% -9.05% -1.44% -7.11% 68.13% -9.05% - Horiz. % 120.14% 127.32% 139.99% 142.04% 152.91% 90.95% 100.00%
NOSH 121,289 121,508 121,580 124,099 124,000 124,099 124,099 -0.38% YoY % -0.18% -0.06% -2.03% 0.08% -0.08% 0.00% - Horiz. % 97.74% 97.91% 97.97% 100.00% 99.92% 100.00% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -3.67 % -1.54 % -3.48 % -1.47 % 0.58 % -0.37 % 3.05 % - YoY % -138.31% 55.75% -136.73% -353.45% 256.76% -112.13% - Horiz. % -120.33% -50.49% -114.10% -48.20% 19.02% -12.13% 100.00%
ROE -3.48 % -1.44 % -2.22 % -1.26 % 0.19 % 0.15 % 4.66 % - YoY % -141.67% 35.14% -76.19% -763.16% 26.67% -96.78% - Horiz. % -74.68% -30.90% -47.64% -27.04% 4.08% 3.22% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 226.01 224.85 222.84 200.22 190.89 189.55 200.95 1.98% YoY % 0.52% 0.90% 11.30% 4.89% 0.71% -5.67% - Horiz. % 112.47% 111.89% 110.89% 99.64% 94.99% 94.33% 100.00%
EPS -6.79 -2.97 -5.03 -2.88 0.45 0.21 7.38 - YoY % -128.62% 40.95% -74.65% -740.00% 114.29% -97.15% - Horiz. % -92.01% -40.24% -68.16% -39.02% 6.10% 2.85% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9494 2.0622 2.2661 2.2526 2.4269 1.4423 1.5859 3.50% YoY % -5.47% -9.00% 0.60% -7.18% 68.27% -9.05% - Horiz. % 122.92% 130.03% 142.89% 142.04% 153.03% 90.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 220.89 220.15 218.31 200.22 190.74 189.55 200.95 1.59% YoY % 0.34% 0.84% 9.04% 4.97% 0.63% -5.67% - Horiz. % 109.92% 109.55% 108.64% 99.64% 94.92% 94.33% 100.00%
EPS -6.63 -2.91 -4.92 -2.88 0.45 0.21 7.38 - YoY % -127.84% 40.85% -70.83% -740.00% 114.29% -97.15% - Horiz. % -89.84% -39.43% -66.67% -39.02% 6.10% 2.85% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9053 2.0191 2.2201 2.2526 2.4250 1.4423 1.5859 3.10% YoY % -5.64% -9.05% -1.44% -7.11% 68.13% -9.05% - Horiz. % 120.14% 127.32% 139.99% 142.04% 152.91% 90.95% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.6200 0.8250 1.4100 1.5600 1.5000 0.7700 0.7200 -
P/RPS 0.27 0.37 0.63 0.78 0.79 0.41 0.36 -4.68% YoY % -27.03% -41.27% -19.23% -1.27% 92.68% 13.89% - Horiz. % 75.00% 102.78% 175.00% 216.67% 219.44% 113.89% 100.00%
P/EPS -9.13 -27.78 -28.05 -55.05 333.33 359.23 9.75 - YoY % 67.13% 0.96% 49.05% -116.52% -7.21% 3,584.41% - Horiz. % -93.64% -284.92% -287.69% -564.62% 3,418.77% 3,684.41% 100.00%
EY -10.95 -3.60 -3.56 -1.82 0.30 0.28 10.25 - YoY % -204.17% -1.12% -95.60% -706.67% 7.14% -97.27% - Horiz. % -106.83% -35.12% -34.73% -17.76% 2.93% 2.73% 100.00%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.32 0.40 0.62 0.69 0.62 0.53 0.45 -5.52% YoY % -20.00% -35.48% -10.14% 11.29% 16.98% 17.78% - Horiz. % 71.11% 88.89% 137.78% 153.33% 137.78% 117.78% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/07/19 26/07/18 31/07/17 27/07/16 30/07/15 24/07/14 31/07/13 -
Price 0.6000 0.8150 1.2900 1.6000 1.6500 0.7950 0.7600 -
P/RPS 0.27 0.36 0.58 0.80 0.86 0.42 0.38 -5.53% YoY % -25.00% -37.93% -27.50% -6.98% 104.76% 10.53% - Horiz. % 71.05% 94.74% 152.63% 210.53% 226.32% 110.53% 100.00%
P/EPS -8.84 -27.44 -25.66 -56.46 366.67 370.90 10.29 - YoY % 67.78% -6.94% 54.55% -115.40% -1.14% 3,504.47% - Horiz. % -85.91% -266.67% -249.37% -548.69% 3,563.36% 3,604.47% 100.00%
EY -11.31 -3.64 -3.90 -1.77 0.27 0.27 9.71 - YoY % -210.71% 6.67% -120.34% -755.56% 0.00% -97.22% - Horiz. % -116.48% -37.49% -40.16% -18.23% 2.78% 2.78% 100.00%
DY 0.00 0.00 0.00 0.00 3.03 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.31 0.40 0.57 0.71 0.68 0.55 0.48 -7.02% YoY % -22.50% -29.82% -19.72% 4.41% 23.64% 14.58% - Horiz. % 64.58% 83.33% 118.75% 147.92% 141.67% 114.58% 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 IFR Q2 2016.pdf 
