Highlights

[TEXCHEM] YoY Quarter Result on 2009-12-31 [#4]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -200.86%    YoY -     73.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 240,753 236,014 273,808 253,189 290,548 325,637 302,032 -3.71%
  YoY % 2.01% -13.80% 8.14% -12.86% -10.78% 7.82% -
  Horiz. % 79.71% 78.14% 90.66% 83.83% 96.20% 107.82% 100.00%
PBT -26,371 3,616 3,105 -61 -7,729 11,621 2,798 -
  YoY % -829.29% 16.46% 5,190.16% 99.21% -166.51% 315.33% -
  Horiz. % -942.49% 129.24% 110.97% -2.18% -276.23% 415.33% 100.00%
Tax 74,724 -3,542 -2,584 -1,192 2,360 -957 1,026 104.22%
  YoY % 2,209.66% -37.07% -116.78% -150.51% 346.60% -193.27% -
  Horiz. % 7,283.04% -345.22% -251.85% -116.18% 230.02% -93.27% 100.00%
NP 48,353 74 521 -1,253 -5,369 10,664 3,824 52.57%
  YoY % 65,241.89% -85.80% 141.58% 76.66% -150.35% 178.87% -
  Horiz. % 1,264.46% 1.94% 13.62% -32.77% -140.40% 278.87% 100.00%
NP to SH 49,190 -232 1,541 -1,059 -3,944 8,770 4,065 51.46%
  YoY % 21,302.59% -115.06% 245.51% 73.15% -144.97% 115.74% -
  Horiz. % 1,210.09% -5.71% 37.91% -26.05% -97.02% 215.74% 100.00%
Tax Rate - % 97.95 % 83.22 % - % - % 8.24 % -36.67 % -
  YoY % 0.00% 17.70% 0.00% 0.00% 0.00% 122.47% -
  Horiz. % 0.00% -267.11% -226.94% 0.00% 0.00% -22.47% 100.00%
Total Cost 192,400 235,940 273,287 254,442 295,917 314,973 298,208 -7.04%
  YoY % -18.45% -13.67% 7.41% -14.02% -6.05% 5.62% -
  Horiz. % 64.52% 79.12% 91.64% 85.32% 99.23% 105.62% 100.00%
Net Worth 185,668 146,058 146,924 156,398 165,796 178,014 123,938 6.96%
  YoY % 27.12% -0.59% -6.06% -5.67% -6.86% 43.63% -
  Horiz. % 149.81% 117.85% 118.55% 126.19% 133.77% 143.63% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 12,410 - 2,491 2,480 4,959 7,446 6,196 12.26%
  YoY % 0.00% 0.00% 0.47% -49.99% -33.40% 20.17% -
  Horiz. % 200.28% 0.00% 40.21% 40.03% 80.03% 120.17% 100.00%
Div Payout % 25.23 % - % 161.71 % - % - % 84.91 % 152.45 % -25.88%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -44.30% -
  Horiz. % 16.55% 0.00% 106.07% 0.00% 0.00% 55.70% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 185,668 146,058 146,924 156,398 165,796 178,014 123,938 6.96%
  YoY % 27.12% -0.59% -6.06% -5.67% -6.86% 43.63% -
  Horiz. % 149.81% 117.85% 118.55% 126.19% 133.77% 143.63% 100.00%
NOSH 124,109 126,842 124,596 124,017 123,987 124,112 123,938 0.02%
  YoY % -2.15% 1.80% 0.47% 0.02% -0.10% 0.14% -
  Horiz. % 100.14% 102.34% 100.53% 100.06% 100.04% 100.14% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 20.08 % 0.03 % 0.19 % -0.49 % -1.85 % 3.27 % 1.27 % 58.36%
  YoY % 66,833.33% -84.21% 138.78% 73.51% -156.57% 157.48% -
  Horiz. % 1,581.10% 2.36% 14.96% -38.58% -145.67% 257.48% 100.00%
ROE 26.49 % -0.16 % 1.05 % -0.68 % -2.38 % 4.93 % 3.28 % 41.60%
  YoY % 16,656.25% -115.24% 254.41% 71.43% -148.28% 50.30% -
  Horiz. % 807.62% -4.88% 32.01% -20.73% -72.56% 150.30% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 193.98 186.07 219.76 204.16 234.34 262.37 243.70 -3.73%
  YoY % 4.25% -15.33% 7.64% -12.88% -10.68% 7.66% -
  Horiz. % 79.60% 76.35% 90.18% 83.78% 96.16% 107.66% 100.00%
EPS 39.63 -0.19 1.24 -0.85 -3.18 7.07 3.28 51.42%
  YoY % 20,957.89% -115.32% 245.88% 73.27% -144.98% 115.55% -
  Horiz. % 1,208.23% -5.79% 37.80% -25.91% -96.95% 215.55% 100.00%
DPS 10.00 0.00 2.00 2.00 4.00 6.00 5.00 12.23%
  YoY % 0.00% 0.00% 0.00% -50.00% -33.33% 20.00% -
  Horiz. % 200.00% 0.00% 40.00% 40.00% 80.00% 120.00% 100.00%
NAPS 1.4960 1.1515 1.1792 1.2611 1.3372 1.4343 1.0000 6.94%
  YoY % 29.92% -2.35% -6.49% -5.69% -6.77% 43.43% -
  Horiz. % 149.60% 115.15% 117.92% 126.11% 133.72% 143.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 194.00 190.18 220.64 204.02 234.13 262.40 243.38 -3.71%
  YoY % 2.01% -13.81% 8.15% -12.86% -10.77% 7.81% -
  Horiz. % 79.71% 78.14% 90.66% 83.83% 96.20% 107.81% 100.00%
EPS 39.64 -0.19 1.24 -0.85 -3.18 7.07 3.28 51.43%
  YoY % 20,963.16% -115.32% 245.88% 73.27% -144.98% 115.55% -
  Horiz. % 1,208.54% -5.79% 37.80% -25.91% -96.95% 215.55% 100.00%
DPS 10.00 0.00 2.01 2.00 4.00 6.00 4.99 12.27%
  YoY % 0.00% 0.00% 0.50% -50.00% -33.33% 20.24% -
  Horiz. % 200.40% 0.00% 40.28% 40.08% 80.16% 120.24% 100.00%
NAPS 1.4961 1.1770 1.1839 1.2603 1.3360 1.4345 0.9987 6.96%
  YoY % 27.11% -0.58% -6.06% -5.67% -6.87% 43.64% -
  Horiz. % 149.80% 117.85% 118.54% 126.19% 133.77% 143.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.5100 0.6000 0.8400 0.9600 1.1000 1.2400 1.6100 -
P/RPS 0.26 0.32 0.38 0.47 0.47 0.47 0.66 -14.37%
  YoY % -18.75% -15.79% -19.15% 0.00% 0.00% -28.79% -
  Horiz. % 39.39% 48.48% 57.58% 71.21% 71.21% 71.21% 100.00%
P/EPS 1.29 -328.04 67.92 -112.42 -34.58 17.55 49.09 -45.44%
  YoY % 100.39% -582.98% 160.42% -225.10% -297.04% -64.25% -
  Horiz. % 2.63% -668.24% 138.36% -229.01% -70.44% 35.75% 100.00%
EY 77.71 -0.30 1.47 -0.89 -2.89 5.70 2.04 83.33%
  YoY % 26,003.33% -120.41% 265.17% 69.20% -150.70% 179.41% -
  Horiz. % 3,809.31% -14.71% 72.06% -43.63% -141.67% 279.41% 100.00%
DY 19.61 0.00 2.38 2.08 3.64 4.84 3.11 35.88%
  YoY % 0.00% 0.00% 14.42% -42.86% -24.79% 55.63% -
  Horiz. % 630.55% 0.00% 76.53% 66.88% 117.04% 155.63% 100.00%
P/NAPS 0.34 0.52 0.71 0.76 0.82 0.86 1.61 -22.81%
  YoY % -34.62% -26.76% -6.58% -7.32% -4.65% -46.58% -
  Horiz. % 21.12% 32.30% 44.10% 47.20% 50.93% 53.42% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 24/02/11 25/02/10 19/02/09 22/02/08 15/02/07 -
Price 0.5250 0.5900 0.7800 0.9300 1.1900 1.1600 1.5800 -
P/RPS 0.27 0.32 0.35 0.46 0.51 0.44 0.65 -13.61%
  YoY % -15.62% -8.57% -23.91% -9.80% 15.91% -32.31% -
  Horiz. % 41.54% 49.23% 53.85% 70.77% 78.46% 67.69% 100.00%
P/EPS 1.32 -322.57 63.07 -108.91 -37.41 16.42 48.17 -45.06%
  YoY % 100.41% -611.45% 157.91% -191.13% -327.83% -65.91% -
  Horiz. % 2.74% -669.65% 130.93% -226.10% -77.66% 34.09% 100.00%
EY 75.49 -0.31 1.59 -0.92 -2.67 6.09 2.08 81.86%
  YoY % 24,451.61% -119.50% 272.83% 65.54% -143.84% 192.79% -
  Horiz. % 3,629.33% -14.90% 76.44% -44.23% -128.37% 292.79% 100.00%
DY 19.05 0.00 2.56 2.15 3.36 5.17 3.16 34.87%
  YoY % 0.00% 0.00% 19.07% -36.01% -35.01% 63.61% -
  Horiz. % 602.85% 0.00% 81.01% 68.04% 106.33% 163.61% 100.00%
P/NAPS 0.35 0.51 0.66 0.74 0.89 0.81 1.58 -22.20%
  YoY % -31.37% -22.73% -10.81% -16.85% 9.88% -48.73% -
  Horiz. % 22.15% 32.28% 41.77% 46.84% 56.33% 51.27% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS