Highlights

[TEXCHEM] YoY Quarter Result on 2013-09-30 [#3]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 30-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -105.51%    YoY -     -4.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 258,766 262,480 281,523 232,823 252,527 251,394 266,033 -0.46%
  YoY % -1.41% -6.76% 20.92% -7.80% 0.45% -5.50% -
  Horiz. % 97.27% 98.66% 105.82% 87.52% 94.92% 94.50% 100.00%
PBT -278 3,231 -411 1,274 1,589 -79 -1,586 -25.17%
  YoY % -108.60% 886.13% -132.26% -19.82% 2,111.39% 95.02% -
  Horiz. % 17.53% -203.72% 25.91% -80.33% -100.19% 4.98% 100.00%
Tax -1,432 -2,441 -1,295 -2,999 -1,217 -3,552 114 -
  YoY % 41.34% -88.49% 56.82% -146.43% 65.74% -3,215.79% -
  Horiz. % -1,256.14% -2,141.23% -1,135.96% -2,630.70% -1,067.54% -3,115.79% 100.00%
NP -1,710 790 -1,706 -1,725 372 -3,631 -1,472 2.53%
  YoY % -316.46% 146.31% 1.10% -563.71% 110.25% -146.67% -
  Horiz. % 116.17% -53.67% 115.90% 117.19% -25.27% 246.67% 100.00%
NP to SH -2,329 1,647 -622 -505 -485 -2,897 -1,045 14.28%
  YoY % -241.41% 364.79% -23.17% -4.12% 83.26% -177.22% -
  Horiz. % 222.87% -157.61% 59.52% 48.33% 46.41% 277.22% 100.00%
Tax Rate - % 75.55 % - % 235.40 % 76.59 % - % - % -
  YoY % 0.00% 0.00% 0.00% 207.35% 0.00% 0.00% -
  Horiz. % 0.00% 98.64% 0.00% 307.35% 100.00% - -
Total Cost 260,476 261,690 283,229 234,548 252,155 255,025 267,505 -0.44%
  YoY % -0.46% -7.60% 20.76% -6.98% -1.13% -4.67% -
  Horiz. % 97.37% 97.83% 105.88% 87.68% 94.26% 95.33% 100.00%
Net Worth 279,553 295,295 185,044 180,377 141,311 144,812 145,964 11.43%
  YoY % -5.33% 59.58% 2.59% 27.65% -2.42% -0.79% -
  Horiz. % 191.52% 202.31% 126.77% 123.58% 96.81% 99.21% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 279,553 295,295 185,044 180,377 141,311 144,812 145,964 11.43%
  YoY % -5.33% 59.58% 2.59% 27.65% -2.42% -0.79% -
  Horiz. % 191.52% 202.31% 126.77% 123.58% 96.81% 99.21% 100.00%
NOSH 124,099 123,834 124,099 124,099 124,099 124,334 124,404 -0.04%
  YoY % 0.21% -0.21% 0.00% 0.00% -0.19% -0.06% -
  Horiz. % 99.75% 99.54% 99.75% 99.75% 99.75% 99.94% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.66 % 0.30 % -0.61 % -0.74 % 0.15 % -1.44 % -0.55 % 3.08%
  YoY % -320.00% 149.18% 17.57% -593.33% 110.42% -161.82% -
  Horiz. % 120.00% -54.55% 110.91% 134.55% -27.27% 261.82% 100.00%
ROE -0.83 % 0.56 % -0.34 % -0.28 % -0.34 % -2.00 % -0.72 % 2.40%
  YoY % -248.21% 264.71% -21.43% 17.65% 83.00% -177.78% -
  Horiz. % 115.28% -77.78% 47.22% 38.89% 47.22% 277.78% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 212.21 211.96 226.85 187.61 203.49 202.19 213.84 -0.13%
  YoY % 0.12% -6.56% 20.92% -7.80% 0.64% -5.45% -
  Horiz. % 99.24% 99.12% 106.08% 87.73% 95.16% 94.55% 100.00%
EPS -1.91 1.33 -0.50 -0.41 -0.39 -2.34 -0.84 14.66%
  YoY % -243.61% 366.00% -21.95% -5.13% 83.33% -178.57% -
  Horiz. % 227.38% -158.33% 59.52% 48.81% 46.43% 278.57% 100.00%
DPS 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2926 2.3846 1.4911 1.4535 1.1387 1.1647 1.1733 11.80%
  YoY % -3.86% 59.92% 2.59% 27.65% -2.23% -0.73% -
  Horiz. % 195.40% 203.24% 127.09% 123.88% 97.05% 99.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 212.21 211.51 226.85 187.61 203.49 202.58 214.37 -0.17%
  YoY % 0.33% -6.76% 20.92% -7.80% 0.45% -5.50% -
  Horiz. % 98.99% 98.67% 105.82% 87.52% 94.92% 94.50% 100.00%
EPS -1.91 1.33 -0.50 -0.41 -0.39 -2.33 -0.84 14.66%
  YoY % -243.61% 366.00% -21.95% -5.13% 83.26% -177.38% -
  Horiz. % 227.38% -158.33% 59.52% 48.81% 46.43% 277.38% 100.00%
DPS 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2926 2.3795 1.4911 1.4535 1.1387 1.1669 1.1762 11.75%
  YoY % -3.65% 59.58% 2.59% 27.65% -2.42% -0.79% -
  Horiz. % 194.92% 202.30% 126.77% 123.58% 96.81% 99.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.6000 1.5100 0.8050 0.8550 0.5700 0.6300 0.8500 -
P/RPS 0.75 0.71 0.35 0.46 0.28 0.31 0.40 11.03%
  YoY % 5.63% 102.86% -23.91% 64.29% -9.68% -22.50% -
  Horiz. % 187.50% 177.50% 87.50% 115.00% 70.00% 77.50% 100.00%
P/EPS -83.77 113.53 -160.61 -210.11 -145.85 -27.04 -101.19 -3.10%
  YoY % -173.79% 170.69% 23.56% -44.06% -439.39% 73.28% -
  Horiz. % 82.78% -112.19% 158.72% 207.64% 144.13% 26.72% 100.00%
EY -1.19 0.88 -0.62 -0.48 -0.69 -3.70 -0.99 3.11%
  YoY % -235.23% 241.94% -29.17% 30.43% 81.35% -273.74% -
  Horiz. % 120.20% -88.89% 62.63% 48.48% 69.70% 373.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.70 0.63 0.54 0.59 0.50 0.54 0.72 -0.47%
  YoY % 11.11% 16.67% -8.47% 18.00% -7.41% -25.00% -
  Horiz. % 97.22% 87.50% 75.00% 81.94% 69.44% 75.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 27/10/16 30/10/15 30/10/14 30/10/13 31/10/12 25/10/11 28/10/10 -
Price 1.6100 1.5000 0.7900 0.9150 0.6100 0.6200 0.8000 -
P/RPS 0.76 0.71 0.35 0.49 0.30 0.31 0.37 12.73%
  YoY % 7.04% 102.86% -28.57% 63.33% -3.23% -16.22% -
  Horiz. % 205.41% 191.89% 94.59% 132.43% 81.08% 83.78% 100.00%
P/EPS -84.29 112.78 -157.62 -224.85 -156.08 -26.61 -95.24 -2.01%
  YoY % -174.74% 171.55% 29.90% -44.06% -486.55% 72.06% -
  Horiz. % 88.50% -118.42% 165.50% 236.09% 163.88% 27.94% 100.00%
EY -1.19 0.89 -0.63 -0.44 -0.64 -3.76 -1.05 2.11%
  YoY % -233.71% 241.27% -43.18% 31.25% 82.98% -258.10% -
  Horiz. % 113.33% -84.76% 60.00% 41.90% 60.95% 358.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.70 0.63 0.53 0.63 0.54 0.53 0.68 0.48%
  YoY % 11.11% 18.87% -15.87% 16.67% 1.89% -22.06% -
  Horiz. % 102.94% 92.65% 77.94% 92.65% 79.41% 77.94% 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