Highlights

[TEXCHEM] YoY Quarter Result on 2013-12-31 [#4]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     35.45%    YoY -     -100.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 271,230 279,066 264,676 237,028 240,753 236,014 273,808 -0.16%
  YoY % -2.81% 5.44% 11.66% -1.55% 2.01% -13.80% -
  Horiz. % 99.06% 101.92% 96.66% 86.57% 87.93% 86.20% 100.00%
PBT 15,095 8,958 1,092 1,538 -26,371 3,616 3,105 30.12%
  YoY % 68.51% 720.33% -29.00% 105.83% -829.29% 16.46% -
  Horiz. % 486.15% 288.50% 35.17% 49.53% -849.31% 116.46% 100.00%
Tax -3,453 -4,445 -1,724 -3,392 74,724 -3,542 -2,584 4.95%
  YoY % 22.32% -157.83% 49.17% -104.54% 2,209.66% -37.07% -
  Horiz. % 133.63% 172.02% 66.72% 131.27% -2,891.80% 137.07% 100.00%
NP 11,642 4,513 -632 -1,854 48,353 74 521 67.75%
  YoY % 157.97% 814.08% 65.91% -103.83% 65,241.89% -85.80% -
  Horiz. % 2,234.55% 866.22% -121.31% -355.85% 9,280.81% 14.20% 100.00%
NP to SH 11,273 2,888 613 -326 49,190 -232 1,541 39.29%
  YoY % 290.34% 371.13% 288.04% -100.66% 21,302.59% -115.06% -
  Horiz. % 731.54% 187.41% 39.78% -21.16% 3,192.08% -15.06% 100.00%
Tax Rate 22.88 % 49.62 % 157.88 % 220.55 % - % 97.95 % 83.22 % -19.35%
  YoY % -53.89% -68.57% -28.42% 0.00% 0.00% 17.70% -
  Horiz. % 27.49% 59.63% 189.71% 265.02% 0.00% 117.70% 100.00%
Total Cost 259,588 274,553 265,308 238,882 192,400 235,940 273,287 -0.85%
  YoY % -5.45% 3.48% 11.06% 24.16% -18.45% -13.67% -
  Horiz. % 94.99% 100.46% 97.08% 87.41% 70.40% 86.33% 100.00%
Net Worth 283,982 282,912 192,124 178,623 185,668 146,058 146,924 11.60%
  YoY % 0.38% 47.25% 7.56% -3.79% 27.12% -0.59% -
  Horiz. % 193.28% 192.56% 130.76% 121.57% 126.37% 99.41% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 12,192 - - - 12,410 - 2,491 30.26%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 489.29% 0.00% 0.00% 0.00% 498.05% 0.00% 100.00%
Div Payout % 108.16 % - % - % - % 25.23 % - % 161.71 % -6.48%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.89% 0.00% 0.00% 0.00% 15.60% 0.00% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 283,982 282,912 192,124 178,623 185,668 146,058 146,924 11.60%
  YoY % 0.38% 47.25% 7.56% -3.79% 27.12% -0.59% -
  Horiz. % 193.28% 192.56% 130.76% 121.57% 126.37% 99.41% 100.00%
NOSH 121,928 124,099 125,000 123,846 124,109 126,842 124,596 -0.36%
  YoY % -1.75% -0.72% 0.93% -0.21% -2.15% 1.80% -
  Horiz. % 97.86% 99.60% 100.32% 99.40% 99.61% 101.80% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.29 % 1.62 % -0.24 % -0.78 % 20.08 % 0.03 % 0.19 % 68.04%
  YoY % 164.81% 775.00% 69.23% -103.88% 66,833.33% -84.21% -
  Horiz. % 2,257.89% 852.63% -126.32% -410.53% 10,568.42% 15.79% 100.00%
ROE 3.97 % 1.02 % 0.32 % -0.18 % 26.49 % -0.16 % 1.05 % 24.79%
  YoY % 289.22% 218.75% 277.78% -100.68% 16,656.25% -115.24% -
  Horiz. % 378.10% 97.14% 30.48% -17.14% 2,522.86% -15.24% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 222.45 225.15 211.74 191.39 193.98 186.07 219.76 0.20%
  YoY % -1.20% 6.33% 10.63% -1.34% 4.25% -15.33% -
  Horiz. % 101.22% 102.45% 96.35% 87.09% 88.27% 84.67% 100.00%
EPS 9.24 2.33 0.49 -0.26 39.63 -0.19 1.24 39.71%
  YoY % 296.57% 375.51% 288.46% -100.66% 20,957.89% -115.32% -
  Horiz. % 745.16% 187.90% 39.52% -20.97% 3,195.97% -15.32% 100.00%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 2.00 30.73%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 500.00% 0.00% 0.00% 0.00% 500.00% 0.00% 100.00%
NAPS 2.3291 2.2825 1.5370 1.4423 1.4960 1.1515 1.1792 12.00%
  YoY % 2.04% 48.50% 6.57% -3.59% 29.92% -2.35% -
  Horiz. % 197.52% 193.56% 130.34% 122.31% 126.87% 97.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 218.56 225.15 213.28 191.00 194.00 190.18 220.64 -0.16%
  YoY % -2.93% 5.57% 11.66% -1.55% 2.01% -13.81% -
  Horiz. % 99.06% 102.04% 96.66% 86.57% 87.93% 86.19% 100.00%
EPS 9.08 2.33 0.49 -0.26 39.64 -0.19 1.24 39.31%
  YoY % 289.70% 375.51% 288.46% -100.66% 20,963.16% -115.32% -
  Horiz. % 732.26% 187.90% 39.52% -20.97% 3,196.77% -15.32% 100.00%
DPS 9.83 0.00 0.00 0.00 10.00 0.00 2.01 30.25%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 489.05% 0.00% 0.00% 0.00% 497.51% 0.00% 100.00%
NAPS 2.2884 2.2825 1.5482 1.4394 1.4961 1.1770 1.1839 11.60%
  YoY % 0.26% 47.43% 7.56% -3.79% 27.11% -0.58% -
  Horiz. % 193.29% 192.79% 130.77% 121.58% 126.37% 99.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.4600 1.8200 0.9850 0.8400 0.5100 0.6000 0.8400 -
P/RPS 0.66 0.81 0.47 0.44 0.26 0.32 0.38 9.63%
  YoY % -18.52% 72.34% 6.82% 69.23% -18.75% -15.79% -
  Horiz. % 173.68% 213.16% 123.68% 115.79% 68.42% 84.21% 100.00%
P/EPS 15.79 78.11 200.86 -319.11 1.29 -328.04 67.92 -21.57%
  YoY % -79.78% -61.11% 162.94% -24,837.21% 100.39% -582.98% -
  Horiz. % 23.25% 115.00% 295.73% -469.83% 1.90% -482.98% 100.00%
EY 6.33 1.28 0.50 -0.31 77.71 -0.30 1.47 27.52%
  YoY % 394.53% 156.00% 261.29% -100.40% 26,003.33% -120.41% -
  Horiz. % 430.61% 87.07% 34.01% -21.09% 5,286.39% -20.41% 100.00%
DY 6.85 0.00 0.00 0.00 19.61 0.00 2.38 19.25%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 287.82% 0.00% 0.00% 0.00% 823.95% 0.00% 100.00%
P/NAPS 0.63 0.80 0.64 0.58 0.34 0.52 0.71 -1.97%
  YoY % -21.25% 25.00% 10.34% 70.59% -34.62% -26.76% -
  Horiz. % 88.73% 112.68% 90.14% 81.69% 47.89% 73.24% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 12/02/15 26/02/14 27/02/13 28/02/12 24/02/11 -
Price 1.4900 1.7200 1.3700 0.8450 0.5250 0.5900 0.7800 -
P/RPS 0.67 0.76 0.65 0.44 0.27 0.32 0.35 11.42%
  YoY % -11.84% 16.92% 47.73% 62.96% -15.62% -8.57% -
  Horiz. % 191.43% 217.14% 185.71% 125.71% 77.14% 91.43% 100.00%
P/EPS 16.12 73.82 279.36 -321.01 1.32 -322.57 63.07 -20.32%
  YoY % -78.16% -73.58% 187.03% -24,418.94% 100.41% -611.45% -
  Horiz. % 25.56% 117.04% 442.94% -508.97% 2.09% -511.45% 100.00%
EY 6.21 1.35 0.36 -0.31 75.49 -0.31 1.59 25.47%
  YoY % 360.00% 275.00% 216.13% -100.41% 24,451.61% -119.50% -
  Horiz. % 390.57% 84.91% 22.64% -19.50% 4,747.80% -19.50% 100.00%
DY 6.71 0.00 0.00 0.00 19.05 0.00 2.56 17.40%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 262.11% 0.00% 0.00% 0.00% 744.14% 0.00% 100.00%
P/NAPS 0.64 0.75 0.89 0.59 0.35 0.51 0.66 -0.51%
  YoY % -14.67% -15.73% 50.85% 68.57% -31.37% -22.73% -
  Horiz. % 96.97% 113.64% 134.85% 89.39% 53.03% 77.27% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers