Highlights

[TEXCHEM] YoY Quarter Result on 2012-09-30 [#3]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 31-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -126.29%    YoY -     83.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 262,480 281,523 232,823 252,527 251,394 266,033 274,275 -0.73%
  YoY % -6.76% 20.92% -7.80% 0.45% -5.50% -3.01% -
  Horiz. % 95.70% 102.64% 84.89% 92.07% 91.66% 96.99% 100.00%
PBT 3,231 -411 1,274 1,589 -79 -1,586 2,699 3.04%
  YoY % 886.13% -132.26% -19.82% 2,111.39% 95.02% -158.76% -
  Horiz. % 119.71% -15.23% 47.20% 58.87% -2.93% -58.76% 100.00%
Tax -2,441 -1,295 -2,999 -1,217 -3,552 114 -1,026 15.53%
  YoY % -88.49% 56.82% -146.43% 65.74% -3,215.79% 111.11% -
  Horiz. % 237.91% 126.22% 292.30% 118.62% 346.20% -11.11% 100.00%
NP 790 -1,706 -1,725 372 -3,631 -1,472 1,673 -11.75%
  YoY % 146.31% 1.10% -563.71% 110.25% -146.67% -187.99% -
  Horiz. % 47.22% -101.97% -103.11% 22.24% -217.04% -87.99% 100.00%
NP to SH 1,647 -622 -505 -485 -2,897 -1,045 1,050 7.79%
  YoY % 364.79% -23.17% -4.12% 83.26% -177.22% -199.52% -
  Horiz. % 156.86% -59.24% -48.10% -46.19% -275.90% -99.52% 100.00%
Tax Rate 75.55 % - % 235.40 % 76.59 % - % - % 38.01 % 12.12%
  YoY % 0.00% 0.00% 207.35% 0.00% 0.00% 0.00% -
  Horiz. % 198.76% 0.00% 619.31% 201.50% 0.00% 0.00% 100.00%
Total Cost 261,690 283,229 234,548 252,155 255,025 267,505 272,602 -0.68%
  YoY % -7.60% 20.76% -6.98% -1.13% -4.67% -1.87% -
  Horiz. % 96.00% 103.90% 86.04% 92.50% 93.55% 98.13% 100.00%
Net Worth 295,295 185,044 180,377 141,311 144,812 145,964 159,649 10.79%
  YoY % 59.58% 2.59% 27.65% -2.42% -0.79% -8.57% -
  Horiz. % 184.97% 115.91% 112.98% 88.51% 90.71% 91.43% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 2,488 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 295,295 185,044 180,377 141,311 144,812 145,964 159,649 10.79%
  YoY % 59.58% 2.59% 27.65% -2.42% -0.79% -8.57% -
  Horiz. % 184.97% 115.91% 112.98% 88.51% 90.71% 91.43% 100.00%
NOSH 123,834 124,099 124,099 124,099 124,334 124,404 123,529 0.04%
  YoY % -0.21% 0.00% 0.00% -0.19% -0.06% 0.71% -
  Horiz. % 100.25% 100.46% 100.46% 100.46% 100.65% 100.71% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.30 % -0.61 % -0.74 % 0.15 % -1.44 % -0.55 % 0.61 % -11.15%
  YoY % 149.18% 17.57% -593.33% 110.42% -161.82% -190.16% -
  Horiz. % 49.18% -100.00% -121.31% 24.59% -236.07% -90.16% 100.00%
ROE 0.56 % -0.34 % -0.28 % -0.34 % -2.00 % -0.72 % 0.66 % -2.70%
  YoY % 264.71% -21.43% 17.65% 83.00% -177.78% -209.09% -
  Horiz. % 84.85% -51.52% -42.42% -51.52% -303.03% -109.09% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 211.96 226.85 187.61 203.49 202.19 213.84 222.03 -0.77%
  YoY % -6.56% 20.92% -7.80% 0.64% -5.45% -3.69% -
  Horiz. % 95.46% 102.17% 84.50% 91.65% 91.06% 96.31% 100.00%
EPS 1.33 -0.50 -0.41 -0.39 -2.34 -0.84 0.85 7.74%
  YoY % 366.00% -21.95% -5.13% 83.33% -178.57% -198.82% -
  Horiz. % 156.47% -58.82% -48.24% -45.88% -275.29% -98.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.3846 1.4911 1.4535 1.1387 1.1647 1.1733 1.2924 10.74%
  YoY % 59.92% 2.59% 27.65% -2.23% -0.73% -9.22% -
  Horiz. % 184.51% 115.37% 112.47% 88.11% 90.12% 90.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 211.51 226.85 187.61 203.49 202.58 214.37 221.01 -0.73%
  YoY % -6.76% 20.92% -7.80% 0.45% -5.50% -3.00% -
  Horiz. % 95.70% 102.64% 84.89% 92.07% 91.66% 97.00% 100.00%
EPS 1.33 -0.50 -0.41 -0.39 -2.33 -0.84 0.85 7.74%
  YoY % 366.00% -21.95% -5.13% 83.26% -177.38% -198.82% -
  Horiz. % 156.47% -58.82% -48.24% -45.88% -274.12% -98.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.3795 1.4911 1.4535 1.1387 1.1669 1.1762 1.2865 10.79%
  YoY % 59.58% 2.59% 27.65% -2.42% -0.79% -8.57% -
  Horiz. % 184.96% 115.90% 112.98% 88.51% 90.70% 91.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.5100 0.8050 0.8550 0.5700 0.6300 0.8500 0.9200 -
P/RPS 0.71 0.35 0.46 0.28 0.31 0.40 0.41 9.58%
  YoY % 102.86% -23.91% 64.29% -9.68% -22.50% -2.44% -
  Horiz. % 173.17% 85.37% 112.20% 68.29% 75.61% 97.56% 100.00%
P/EPS 113.53 -160.61 -210.11 -145.85 -27.04 -101.19 108.24 0.80%
  YoY % 170.69% 23.56% -44.06% -439.39% 73.28% -193.49% -
  Horiz. % 104.89% -148.38% -194.11% -134.75% -24.98% -93.49% 100.00%
EY 0.88 -0.62 -0.48 -0.69 -3.70 -0.99 0.92 -0.74%
  YoY % 241.94% -29.17% 30.43% 81.35% -273.74% -207.61% -
  Horiz. % 95.65% -67.39% -52.17% -75.00% -402.17% -107.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.35 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.63 0.54 0.59 0.50 0.54 0.72 0.71 -1.97%
  YoY % 16.67% -8.47% 18.00% -7.41% -25.00% 1.41% -
  Horiz. % 88.73% 76.06% 83.10% 70.42% 76.06% 101.41% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/10/15 30/10/14 30/10/13 31/10/12 25/10/11 28/10/10 30/10/09 -
Price 1.5000 0.7900 0.9150 0.6100 0.6200 0.8000 0.9400 -
P/RPS 0.71 0.35 0.49 0.30 0.31 0.37 0.42 9.14%
  YoY % 102.86% -28.57% 63.33% -3.23% -16.22% -11.90% -
  Horiz. % 169.05% 83.33% 116.67% 71.43% 73.81% 88.10% 100.00%
P/EPS 112.78 -157.62 -224.85 -156.08 -26.61 -95.24 110.59 0.33%
  YoY % 171.55% 29.90% -44.06% -486.55% 72.06% -186.12% -
  Horiz. % 101.98% -142.53% -203.32% -141.13% -24.06% -86.12% 100.00%
EY 0.89 -0.63 -0.44 -0.64 -3.76 -1.05 0.90 -0.19%
  YoY % 241.27% -43.18% 31.25% 82.98% -258.10% -216.67% -
  Horiz. % 98.89% -70.00% -48.89% -71.11% -417.78% -116.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.63 0.53 0.63 0.54 0.53 0.68 0.73 -2.42%
  YoY % 18.87% -15.87% 16.67% 1.89% -22.06% -6.85% -
  Horiz. % 86.30% 72.60% 86.30% 73.97% 72.60% 93.15% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.910.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.5150.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers