Highlights

[TEXCHEM] YoY Quarter Result on 2010-12-31 [#4]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     247.46%    YoY -     245.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 237,028 240,753 236,014 273,808 253,189 290,548 325,637 -5.15%
  YoY % -1.55% 2.01% -13.80% 8.14% -12.86% -10.78% -
  Horiz. % 72.79% 73.93% 72.48% 84.08% 77.75% 89.22% 100.00%
PBT 1,538 -26,371 3,616 3,105 -61 -7,729 11,621 -28.59%
  YoY % 105.83% -829.29% 16.46% 5,190.16% 99.21% -166.51% -
  Horiz. % 13.23% -226.93% 31.12% 26.72% -0.52% -66.51% 100.00%
Tax -3,392 74,724 -3,542 -2,584 -1,192 2,360 -957 23.45%
  YoY % -104.54% 2,209.66% -37.07% -116.78% -150.51% 346.60% -
  Horiz. % 354.44% -7,808.15% 370.11% 270.01% 124.56% -246.60% 100.00%
NP -1,854 48,353 74 521 -1,253 -5,369 10,664 -
  YoY % -103.83% 65,241.89% -85.80% 141.58% 76.66% -150.35% -
  Horiz. % -17.39% 453.42% 0.69% 4.89% -11.75% -50.35% 100.00%
NP to SH -326 49,190 -232 1,541 -1,059 -3,944 8,770 -
  YoY % -100.66% 21,302.59% -115.06% 245.51% 73.15% -144.97% -
  Horiz. % -3.72% 560.89% -2.65% 17.57% -12.08% -44.97% 100.00%
Tax Rate 220.55 % - % 97.95 % 83.22 % - % - % 8.24 % 72.87%
  YoY % 0.00% 0.00% 17.70% 0.00% 0.00% 0.00% -
  Horiz. % 2,676.58% 0.00% 1,188.71% 1,009.95% 0.00% 0.00% 100.00%
Total Cost 238,882 192,400 235,940 273,287 254,442 295,917 314,973 -4.50%
  YoY % 24.16% -18.45% -13.67% 7.41% -14.02% -6.05% -
  Horiz. % 75.84% 61.08% 74.91% 86.77% 80.78% 93.95% 100.00%
Net Worth 178,623 185,668 146,058 146,924 156,398 165,796 178,014 0.06%
  YoY % -3.79% 27.12% -0.59% -6.06% -5.67% -6.86% -
  Horiz. % 100.34% 104.30% 82.05% 82.54% 87.86% 93.14% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 12,410 - 2,491 2,480 4,959 7,446 -
  YoY % 0.00% 0.00% 0.00% 0.47% -49.99% -33.40% -
  Horiz. % 0.00% 166.66% 0.00% 33.46% 33.31% 66.60% 100.00%
Div Payout % - % 25.23 % - % 161.71 % - % - % 84.91 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 29.71% 0.00% 190.45% 0.00% 0.00% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 178,623 185,668 146,058 146,924 156,398 165,796 178,014 0.06%
  YoY % -3.79% 27.12% -0.59% -6.06% -5.67% -6.86% -
  Horiz. % 100.34% 104.30% 82.05% 82.54% 87.86% 93.14% 100.00%
NOSH 123,846 124,109 126,842 124,596 124,017 123,987 124,112 -0.04%
  YoY % -0.21% -2.15% 1.80% 0.47% 0.02% -0.10% -
  Horiz. % 99.79% 100.00% 102.20% 100.39% 99.92% 99.90% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -0.78 % 20.08 % 0.03 % 0.19 % -0.49 % -1.85 % 3.27 % -
  YoY % -103.88% 66,833.33% -84.21% 138.78% 73.51% -156.57% -
  Horiz. % -23.85% 614.07% 0.92% 5.81% -14.98% -56.57% 100.00%
ROE -0.18 % 26.49 % -0.16 % 1.05 % -0.68 % -2.38 % 4.93 % -
  YoY % -100.68% 16,656.25% -115.24% 254.41% 71.43% -148.28% -
  Horiz. % -3.65% 537.32% -3.25% 21.30% -13.79% -48.28% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 191.39 193.98 186.07 219.76 204.16 234.34 262.37 -5.12%
  YoY % -1.34% 4.25% -15.33% 7.64% -12.88% -10.68% -
  Horiz. % 72.95% 73.93% 70.92% 83.76% 77.81% 89.32% 100.00%
EPS -0.26 39.63 -0.19 1.24 -0.85 -3.18 7.07 -
  YoY % -100.66% 20,957.89% -115.32% 245.88% 73.27% -144.98% -
  Horiz. % -3.68% 560.54% -2.69% 17.54% -12.02% -44.98% 100.00%
DPS 0.00 10.00 0.00 2.00 2.00 4.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -33.33% -
  Horiz. % 0.00% 166.67% 0.00% 33.33% 33.33% 66.67% 100.00%
NAPS 1.4423 1.4960 1.1515 1.1792 1.2611 1.3372 1.4343 0.09%
  YoY % -3.59% 29.92% -2.35% -6.49% -5.69% -6.77% -
  Horiz. % 100.56% 104.30% 80.28% 82.21% 87.92% 93.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 191.00 194.00 190.18 220.64 204.02 234.13 262.40 -5.15%
  YoY % -1.55% 2.01% -13.81% 8.15% -12.86% -10.77% -
  Horiz. % 72.79% 73.93% 72.48% 84.09% 77.75% 89.23% 100.00%
EPS -0.26 39.64 -0.19 1.24 -0.85 -3.18 7.07 -
  YoY % -100.66% 20,963.16% -115.32% 245.88% 73.27% -144.98% -
  Horiz. % -3.68% 560.68% -2.69% 17.54% -12.02% -44.98% 100.00%
DPS 0.00 10.00 0.00 2.01 2.00 4.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.50% -50.00% -33.33% -
  Horiz. % 0.00% 166.67% 0.00% 33.50% 33.33% 66.67% 100.00%
NAPS 1.4394 1.4961 1.1770 1.1839 1.2603 1.3360 1.4345 0.06%
  YoY % -3.79% 27.11% -0.58% -6.06% -5.67% -6.87% -
  Horiz. % 100.34% 104.29% 82.05% 82.53% 87.86% 93.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.8400 0.5100 0.6000 0.8400 0.9600 1.1000 1.2400 -
P/RPS 0.44 0.26 0.32 0.38 0.47 0.47 0.47 -1.09%
  YoY % 69.23% -18.75% -15.79% -19.15% 0.00% 0.00% -
  Horiz. % 93.62% 55.32% 68.09% 80.85% 100.00% 100.00% 100.00%
P/EPS -319.11 1.29 -328.04 67.92 -112.42 -34.58 17.55 -
  YoY % -24,837.21% 100.39% -582.98% 160.42% -225.10% -297.04% -
  Horiz. % -1,818.29% 7.35% -1,869.17% 387.01% -640.57% -197.04% 100.00%
EY -0.31 77.71 -0.30 1.47 -0.89 -2.89 5.70 -
  YoY % -100.40% 26,003.33% -120.41% 265.17% 69.20% -150.70% -
  Horiz. % -5.44% 1,363.33% -5.26% 25.79% -15.61% -50.70% 100.00%
DY 0.00 19.61 0.00 2.38 2.08 3.64 4.84 -
  YoY % 0.00% 0.00% 0.00% 14.42% -42.86% -24.79% -
  Horiz. % 0.00% 405.17% 0.00% 49.17% 42.98% 75.21% 100.00%
P/NAPS 0.58 0.34 0.52 0.71 0.76 0.82 0.86 -6.35%
  YoY % 70.59% -34.62% -26.76% -6.58% -7.32% -4.65% -
  Horiz. % 67.44% 39.53% 60.47% 82.56% 88.37% 95.35% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 28/02/12 24/02/11 25/02/10 19/02/09 22/02/08 -
Price 0.8450 0.5250 0.5900 0.7800 0.9300 1.1900 1.1600 -
P/RPS 0.44 0.27 0.32 0.35 0.46 0.51 0.44 -
  YoY % 62.96% -15.62% -8.57% -23.91% -9.80% 15.91% -
  Horiz. % 100.00% 61.36% 72.73% 79.55% 104.55% 115.91% 100.00%
P/EPS -321.01 1.32 -322.57 63.07 -108.91 -37.41 16.42 -
  YoY % -24,418.94% 100.41% -611.45% 157.91% -191.13% -327.83% -
  Horiz. % -1,954.99% 8.04% -1,964.49% 384.10% -663.28% -227.83% 100.00%
EY -0.31 75.49 -0.31 1.59 -0.92 -2.67 6.09 -
  YoY % -100.41% 24,451.61% -119.50% 272.83% 65.54% -143.84% -
  Horiz. % -5.09% 1,239.57% -5.09% 26.11% -15.11% -43.84% 100.00%
DY 0.00 19.05 0.00 2.56 2.15 3.36 5.17 -
  YoY % 0.00% 0.00% 0.00% 19.07% -36.01% -35.01% -
  Horiz. % 0.00% 368.47% 0.00% 49.52% 41.59% 64.99% 100.00%
P/NAPS 0.59 0.35 0.51 0.66 0.74 0.89 0.81 -5.14%
  YoY % 68.57% -31.37% -22.73% -10.81% -16.85% 9.88% -
  Horiz. % 72.84% 43.21% 62.96% 81.48% 91.36% 109.88% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers