Highlights

[TEXCHEM] YoY Quarter Result on 2012-12-31 [#4]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     10,242.27%    YoY -     21,302.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 279,066 264,676 237,028 240,753 236,014 273,808 253,189 1.63%
  YoY % 5.44% 11.66% -1.55% 2.01% -13.80% 8.14% -
  Horiz. % 110.22% 104.54% 93.62% 95.09% 93.22% 108.14% 100.00%
PBT 8,958 1,092 1,538 -26,371 3,616 3,105 -61 -
  YoY % 720.33% -29.00% 105.83% -829.29% 16.46% 5,190.16% -
  Horiz. % -14,685.25% -1,790.16% -2,521.31% 43,231.14% -5,927.87% -5,090.16% 100.00%
Tax -4,445 -1,724 -3,392 74,724 -3,542 -2,584 -1,192 24.52%
  YoY % -157.83% 49.17% -104.54% 2,209.66% -37.07% -116.78% -
  Horiz. % 372.90% 144.63% 284.56% -6,268.79% 297.15% 216.78% 100.00%
NP 4,513 -632 -1,854 48,353 74 521 -1,253 -
  YoY % 814.08% 65.91% -103.83% 65,241.89% -85.80% 141.58% -
  Horiz. % -360.18% 50.44% 147.96% -3,858.98% -5.91% -41.58% 100.00%
NP to SH 2,888 613 -326 49,190 -232 1,541 -1,059 -
  YoY % 371.13% 288.04% -100.66% 21,302.59% -115.06% 245.51% -
  Horiz. % -272.71% -57.88% 30.78% -4,644.95% 21.91% -145.51% 100.00%
Tax Rate 49.62 % 157.88 % 220.55 % - % 97.95 % 83.22 % - % -
  YoY % -68.57% -28.42% 0.00% 0.00% 17.70% 0.00% -
  Horiz. % 59.63% 189.71% 265.02% 0.00% 117.70% 100.00% -
Total Cost 274,553 265,308 238,882 192,400 235,940 273,287 254,442 1.28%
  YoY % 3.48% 11.06% 24.16% -18.45% -13.67% 7.41% -
  Horiz. % 107.90% 104.27% 93.88% 75.62% 92.73% 107.41% 100.00%
Net Worth 282,912 192,124 178,623 185,668 146,058 146,924 156,398 10.38%
  YoY % 47.25% 7.56% -3.79% 27.12% -0.59% -6.06% -
  Horiz. % 180.89% 122.84% 114.21% 118.71% 93.39% 93.94% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 12,410 - 2,491 2,480 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.47% -
  Horiz. % 0.00% 0.00% 0.00% 500.37% 0.00% 100.47% 100.00%
Div Payout % - % - % - % 25.23 % - % 161.71 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 15.60% 0.00% 100.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 282,912 192,124 178,623 185,668 146,058 146,924 156,398 10.38%
  YoY % 47.25% 7.56% -3.79% 27.12% -0.59% -6.06% -
  Horiz. % 180.89% 122.84% 114.21% 118.71% 93.39% 93.94% 100.00%
NOSH 124,099 125,000 123,846 124,109 126,842 124,596 124,017 0.01%
  YoY % -0.72% 0.93% -0.21% -2.15% 1.80% 0.47% -
  Horiz. % 100.07% 100.79% 99.86% 100.07% 102.28% 100.47% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.62 % -0.24 % -0.78 % 20.08 % 0.03 % 0.19 % -0.49 % -
  YoY % 775.00% 69.23% -103.88% 66,833.33% -84.21% 138.78% -
  Horiz. % -330.61% 48.98% 159.18% -4,097.96% -6.12% -38.78% 100.00%
ROE 1.02 % 0.32 % -0.18 % 26.49 % -0.16 % 1.05 % -0.68 % -
  YoY % 218.75% 277.78% -100.68% 16,656.25% -115.24% 254.41% -
  Horiz. % -150.00% -47.06% 26.47% -3,895.59% 23.53% -154.41% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 225.15 211.74 191.39 193.98 186.07 219.76 204.16 1.64%
  YoY % 6.33% 10.63% -1.34% 4.25% -15.33% 7.64% -
  Horiz. % 110.28% 103.71% 93.75% 95.01% 91.14% 107.64% 100.00%
EPS 2.33 0.49 -0.26 39.63 -0.19 1.24 -0.85 -
  YoY % 375.51% 288.46% -100.66% 20,957.89% -115.32% 245.88% -
  Horiz. % -274.12% -57.65% 30.59% -4,662.35% 22.35% -145.88% 100.00%
DPS 0.00 0.00 0.00 10.00 0.00 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 500.00% 0.00% 100.00% 100.00%
NAPS 2.2825 1.5370 1.4423 1.4960 1.1515 1.1792 1.2611 10.39%
  YoY % 48.50% 6.57% -3.59% 29.92% -2.35% -6.49% -
  Horiz. % 180.99% 121.88% 114.37% 118.63% 91.31% 93.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 225.15 213.28 191.00 194.00 190.18 220.64 204.02 1.66%
  YoY % 5.57% 11.66% -1.55% 2.01% -13.81% 8.15% -
  Horiz. % 110.36% 104.54% 93.62% 95.09% 93.22% 108.15% 100.00%
EPS 2.33 0.49 -0.26 39.64 -0.19 1.24 -0.85 -
  YoY % 375.51% 288.46% -100.66% 20,963.16% -115.32% 245.88% -
  Horiz. % -274.12% -57.65% 30.59% -4,663.53% 22.35% -145.88% 100.00%
DPS 0.00 0.00 0.00 10.00 0.00 2.01 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.50% -
  Horiz. % 0.00% 0.00% 0.00% 500.00% 0.00% 100.50% 100.00%
NAPS 2.2825 1.5482 1.4394 1.4961 1.1770 1.1839 1.2603 10.40%
  YoY % 47.43% 7.56% -3.79% 27.11% -0.58% -6.06% -
  Horiz. % 181.11% 122.84% 114.21% 118.71% 93.39% 93.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.8200 0.9850 0.8400 0.5100 0.6000 0.8400 0.9600 -
P/RPS 0.81 0.47 0.44 0.26 0.32 0.38 0.47 9.49%
  YoY % 72.34% 6.82% 69.23% -18.75% -15.79% -19.15% -
  Horiz. % 172.34% 100.00% 93.62% 55.32% 68.09% 80.85% 100.00%
P/EPS 78.11 200.86 -319.11 1.29 -328.04 67.92 -112.42 -
  YoY % -61.11% 162.94% -24,837.21% 100.39% -582.98% 160.42% -
  Horiz. % -69.48% -178.67% 283.86% -1.15% 291.80% -60.42% 100.00%
EY 1.28 0.50 -0.31 77.71 -0.30 1.47 -0.89 -
  YoY % 156.00% 261.29% -100.40% 26,003.33% -120.41% 265.17% -
  Horiz. % -143.82% -56.18% 34.83% -8,731.46% 33.71% -165.17% 100.00%
DY 0.00 0.00 0.00 19.61 0.00 2.38 2.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 14.42% -
  Horiz. % 0.00% 0.00% 0.00% 942.79% 0.00% 114.42% 100.00%
P/NAPS 0.80 0.64 0.58 0.34 0.52 0.71 0.76 0.86%
  YoY % 25.00% 10.34% 70.59% -34.62% -26.76% -6.58% -
  Horiz. % 105.26% 84.21% 76.32% 44.74% 68.42% 93.42% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 12/02/15 26/02/14 27/02/13 28/02/12 24/02/11 25/02/10 -
Price 1.7200 1.3700 0.8450 0.5250 0.5900 0.7800 0.9300 -
P/RPS 0.76 0.65 0.44 0.27 0.32 0.35 0.46 8.72%
  YoY % 16.92% 47.73% 62.96% -15.62% -8.57% -23.91% -
  Horiz. % 165.22% 141.30% 95.65% 58.70% 69.57% 76.09% 100.00%
P/EPS 73.82 279.36 -321.01 1.32 -322.57 63.07 -108.91 -
  YoY % -73.58% 187.03% -24,418.94% 100.41% -611.45% 157.91% -
  Horiz. % -67.78% -256.51% 294.75% -1.21% 296.18% -57.91% 100.00%
EY 1.35 0.36 -0.31 75.49 -0.31 1.59 -0.92 -
  YoY % 275.00% 216.13% -100.41% 24,451.61% -119.50% 272.83% -
  Horiz. % -146.74% -39.13% 33.70% -8,205.43% 33.70% -172.83% 100.00%
DY 0.00 0.00 0.00 19.05 0.00 2.56 2.15 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 19.07% -
  Horiz. % 0.00% 0.00% 0.00% 886.05% 0.00% 119.07% 100.00%
P/NAPS 0.75 0.89 0.59 0.35 0.51 0.66 0.74 0.22%
  YoY % -15.73% 50.85% 68.57% -31.37% -22.73% -10.81% -
  Horiz. % 101.35% 120.27% 79.73% 47.30% 68.92% 89.19% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

453  275  591  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 0.725+0.09 
 MMAG-WB 0.235-0.11 
 DGSB 0.185+0.01 
 LAMBO 0.040.00 
 VSOLAR 0.0450.00 
 SUPERMX-C1I 0.1050.00 
 XOX 0.1850.00 
 KANGER 0.31+0.025 
 PARKSON 0.16+0.015 
 SOLUTN 0.685+0.045 

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