Highlights

[TEXCHEM] YoY Quarter Result on 2009-09-30 [#3]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 30-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     7,100.00%    YoY -     2.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 252,527 251,394 266,033 274,275 406,259 320,222 336,038 -4.65%
  YoY % 0.45% -5.50% -3.01% -32.49% 26.87% -4.71% -
  Horiz. % 75.15% 74.81% 79.17% 81.62% 120.90% 95.29% 100.00%
PBT 1,589 -79 -1,586 2,699 3,051 6,692 7,355 -22.52%
  YoY % 2,111.39% 95.02% -158.76% -11.54% -54.41% -9.01% -
  Horiz. % 21.60% -1.07% -21.56% 36.70% 41.48% 90.99% 100.00%
Tax -1,217 -3,552 114 -1,026 -1,764 -1,930 -2,921 -13.57%
  YoY % 65.74% -3,215.79% 111.11% 41.84% 8.60% 33.93% -
  Horiz. % 41.66% 121.60% -3.90% 35.12% 60.39% 66.07% 100.00%
NP 372 -3,631 -1,472 1,673 1,287 4,762 4,434 -33.81%
  YoY % 110.25% -146.67% -187.99% 29.99% -72.97% 7.40% -
  Horiz. % 8.39% -81.89% -33.20% 37.73% 29.03% 107.40% 100.00%
NP to SH -485 -2,897 -1,045 1,050 1,020 3,637 4,615 -
  YoY % 83.26% -177.22% -199.52% 2.94% -71.95% -21.19% -
  Horiz. % -10.51% -62.77% -22.64% 22.75% 22.10% 78.81% 100.00%
Tax Rate 76.59 % - % - % 38.01 % 57.82 % 28.84 % 39.71 % 11.56%
  YoY % 0.00% 0.00% 0.00% -34.26% 100.49% -27.37% -
  Horiz. % 192.87% 0.00% 0.00% 95.72% 145.61% 72.63% 100.00%
Total Cost 252,155 255,025 267,505 272,602 404,972 315,460 331,604 -4.46%
  YoY % -1.13% -4.67% -1.87% -32.69% 28.38% -4.87% -
  Horiz. % 76.04% 76.91% 80.67% 82.21% 122.13% 95.13% 100.00%
Net Worth 141,311 144,812 145,964 159,649 176,285 176,388 177,280 -3.71%
  YoY % -2.42% -0.79% -8.57% -9.44% -0.06% -0.50% -
  Horiz. % 79.71% 81.69% 82.34% 90.05% 99.44% 99.50% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 2,488 - 7,463 7,447 6,202 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.21% 20.07% -
  Horiz. % 0.00% 0.00% 40.11% 0.00% 120.32% 120.07% 100.00%
Div Payout % - % - % - % - % 731.71 % 204.78 % 134.41 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 257.32% 52.35% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 544.39% 152.35% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 141,311 144,812 145,964 159,649 176,285 176,388 177,280 -3.71%
  YoY % -2.42% -0.79% -8.57% -9.44% -0.06% -0.50% -
  Horiz. % 79.71% 81.69% 82.34% 90.05% 99.44% 99.50% 100.00%
NOSH 124,099 124,334 124,404 123,529 124,390 124,129 124,059 0.01%
  YoY % -0.19% -0.06% 0.71% -0.69% 0.21% 0.06% -
  Horiz. % 100.03% 100.22% 100.28% 99.57% 100.27% 100.06% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.15 % -1.44 % -0.55 % 0.61 % 0.32 % 1.49 % 1.32 % -30.38%
  YoY % 110.42% -161.82% -190.16% 90.63% -78.52% 12.88% -
  Horiz. % 11.36% -109.09% -41.67% 46.21% 24.24% 112.88% 100.00%
ROE -0.34 % -2.00 % -0.72 % 0.66 % 0.58 % 2.06 % 2.60 % -
  YoY % 83.00% -177.78% -209.09% 13.79% -71.84% -20.77% -
  Horiz. % -13.08% -76.92% -27.69% 25.38% 22.31% 79.23% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 203.49 202.19 213.84 222.03 326.60 257.97 270.87 -4.65%
  YoY % 0.64% -5.45% -3.69% -32.02% 26.60% -4.76% -
  Horiz. % 75.12% 74.64% 78.95% 81.97% 120.57% 95.24% 100.00%
EPS -0.39 -2.34 -0.84 0.85 0.82 2.93 3.72 -
  YoY % 83.33% -178.57% -198.82% 3.66% -72.01% -21.24% -
  Horiz. % -10.48% -62.90% -22.58% 22.85% 22.04% 78.76% 100.00%
DPS 0.00 0.00 2.00 0.00 6.00 6.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 20.00% -
  Horiz. % 0.00% 0.00% 40.00% 0.00% 120.00% 120.00% 100.00%
NAPS 1.1387 1.1647 1.1733 1.2924 1.4172 1.4210 1.4290 -3.71%
  YoY % -2.23% -0.73% -9.22% -8.81% -0.27% -0.56% -
  Horiz. % 79.69% 81.50% 82.11% 90.44% 99.17% 99.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 203.49 202.58 214.37 221.01 327.37 258.04 270.78 -4.65%
  YoY % 0.45% -5.50% -3.00% -32.49% 26.87% -4.70% -
  Horiz. % 75.15% 74.81% 79.17% 81.62% 120.90% 95.30% 100.00%
EPS -0.39 -2.33 -0.84 0.85 0.82 2.93 3.72 -
  YoY % 83.26% -177.38% -198.82% 3.66% -72.01% -21.24% -
  Horiz. % -10.48% -62.63% -22.58% 22.85% 22.04% 78.76% 100.00%
DPS 0.00 0.00 2.00 0.00 6.01 6.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.17% 20.00% -
  Horiz. % 0.00% 0.00% 40.00% 0.00% 120.20% 120.00% 100.00%
NAPS 1.1387 1.1669 1.1762 1.2865 1.4205 1.4214 1.4285 -3.71%
  YoY % -2.42% -0.79% -8.57% -9.43% -0.06% -0.50% -
  Horiz. % 79.71% 81.69% 82.34% 90.06% 99.44% 99.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.5700 0.6300 0.8500 0.9200 1.1800 1.3000 1.5500 -
P/RPS 0.28 0.31 0.40 0.41 0.36 0.50 0.57 -11.16%
  YoY % -9.68% -22.50% -2.44% 13.89% -28.00% -12.28% -
  Horiz. % 49.12% 54.39% 70.18% 71.93% 63.16% 87.72% 100.00%
P/EPS -145.85 -27.04 -101.19 108.24 143.90 44.37 41.67 -
  YoY % -439.39% 73.28% -193.49% -24.78% 224.32% 6.48% -
  Horiz. % -350.01% -64.89% -242.84% 259.76% 345.33% 106.48% 100.00%
EY -0.69 -3.70 -0.99 0.92 0.69 2.25 2.40 -
  YoY % 81.35% -273.74% -207.61% 33.33% -69.33% -6.25% -
  Horiz. % -28.75% -154.17% -41.25% 38.33% 28.75% 93.75% 100.00%
DY 0.00 0.00 2.35 0.00 5.08 4.62 3.23 -
  YoY % 0.00% 0.00% 0.00% 0.00% 9.96% 43.03% -
  Horiz. % 0.00% 0.00% 72.76% 0.00% 157.28% 143.03% 100.00%
P/NAPS 0.50 0.54 0.72 0.71 0.83 0.91 1.08 -12.04%
  YoY % -7.41% -25.00% 1.41% -14.46% -8.79% -15.74% -
  Horiz. % 46.30% 50.00% 66.67% 65.74% 76.85% 84.26% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/10/12 25/10/11 28/10/10 30/10/09 05/11/08 02/11/07 31/10/06 -
Price 0.6100 0.6200 0.8000 0.9400 0.9600 1.2800 1.6500 -
P/RPS 0.30 0.31 0.37 0.42 0.29 0.50 0.61 -11.15%
  YoY % -3.23% -16.22% -11.90% 44.83% -42.00% -18.03% -
  Horiz. % 49.18% 50.82% 60.66% 68.85% 47.54% 81.97% 100.00%
P/EPS -156.08 -26.61 -95.24 110.59 117.07 43.69 44.35 -
  YoY % -486.55% 72.06% -186.12% -5.54% 167.96% -1.49% -
  Horiz. % -351.93% -60.00% -214.75% 249.36% 263.97% 98.51% 100.00%
EY -0.64 -3.76 -1.05 0.90 0.85 2.29 2.25 -
  YoY % 82.98% -258.10% -216.67% 5.88% -62.88% 1.78% -
  Horiz. % -28.44% -167.11% -46.67% 40.00% 37.78% 101.78% 100.00%
DY 0.00 0.00 2.50 0.00 6.25 4.69 3.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 33.26% 54.79% -
  Horiz. % 0.00% 0.00% 82.51% 0.00% 206.27% 154.79% 100.00%
P/NAPS 0.54 0.53 0.68 0.73 0.68 0.90 1.15 -11.83%
  YoY % 1.89% -22.06% -6.85% 7.35% -24.44% -21.74% -
  Horiz. % 46.96% 46.09% 59.13% 63.48% 59.13% 78.26% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers