Highlights

[TEXCHEM] YoY Quarter Result on 2017-12-31 [#4]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     441.58%    YoY -     -58.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 290,042 286,448 284,232 271,230 279,066 264,676 237,028 3.42%
  YoY % 1.25% 0.78% 4.79% -2.81% 5.44% 11.66% -
  Horiz. % 122.37% 120.85% 119.91% 114.43% 117.74% 111.66% 100.00%
PBT 2,598 5,811 9,934 15,095 8,958 1,092 1,538 9.13%
  YoY % -55.29% -41.50% -34.19% 68.51% 720.33% -29.00% -
  Horiz. % 168.92% 377.83% 645.90% 981.47% 582.44% 71.00% 100.00%
Tax -3,594 -3,874 -4,485 -3,453 -4,445 -1,724 -3,392 0.97%
  YoY % 7.23% 13.62% -29.89% 22.32% -157.83% 49.17% -
  Horiz. % 105.96% 114.21% 132.22% 101.80% 131.04% 50.83% 100.00%
NP -996 1,937 5,449 11,642 4,513 -632 -1,854 -9.83%
  YoY % -151.42% -64.45% -53.20% 157.97% 814.08% 65.91% -
  Horiz. % 53.72% -104.48% -293.91% -627.94% -243.42% 34.09% 100.00%
NP to SH -871 945 4,724 11,273 2,888 613 -326 17.79%
  YoY % -192.17% -80.00% -58.09% 290.34% 371.13% 288.04% -
  Horiz. % 267.18% -289.88% -1,449.08% -3,457.98% -885.89% -188.04% 100.00%
Tax Rate 138.34 % 66.67 % 45.15 % 22.88 % 49.62 % 157.88 % 220.55 % -7.48%
  YoY % 107.50% 47.66% 97.33% -53.89% -68.57% -28.42% -
  Horiz. % 62.73% 30.23% 20.47% 10.37% 22.50% 71.58% 100.00%
Total Cost 291,038 284,511 278,783 259,588 274,553 265,308 238,882 3.34%
  YoY % 2.29% 2.05% 7.39% -5.45% 3.48% 11.06% -
  Horiz. % 121.83% 119.10% 116.70% 108.67% 114.93% 111.06% 100.00%
Net Worth 236,104 244,765 263,871 283,982 282,912 192,124 178,623 4.76%
  YoY % -3.54% -7.24% -7.08% 0.38% 47.25% 7.56% -
  Horiz. % 132.18% 137.03% 147.73% 158.98% 158.38% 107.56% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 12,409 12,192 - - - -
  YoY % 0.00% 0.00% 1.78% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.78% 100.00% - - -
Div Payout % - % - % 262.70 % 108.16 % - % - % - % -
  YoY % 0.00% 0.00% 142.88% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 242.88% 100.00% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 236,104 244,765 263,871 283,982 282,912 192,124 178,623 4.76%
  YoY % -3.54% -7.24% -7.08% 0.38% 47.25% 7.56% -
  Horiz. % 132.18% 137.03% 147.73% 158.98% 158.38% 107.56% 100.00%
NOSH 121,042 121,508 124,099 121,928 124,099 125,000 123,846 -0.38%
  YoY % -0.38% -2.09% 1.78% -1.75% -0.72% 0.93% -
  Horiz. % 97.74% 98.11% 100.20% 98.45% 100.20% 100.93% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -0.34 % 0.68 % 1.92 % 4.29 % 1.62 % -0.24 % -0.78 % -12.92%
  YoY % -150.00% -64.58% -55.24% 164.81% 775.00% 69.23% -
  Horiz. % 43.59% -87.18% -246.15% -550.00% -207.69% 30.77% 100.00%
ROE -0.37 % 0.39 % 1.79 % 3.97 % 1.02 % 0.32 % -0.18 % 12.75%
  YoY % -194.87% -78.21% -54.91% 289.22% 218.75% 277.78% -
  Horiz. % 205.56% -216.67% -994.44% -2,205.56% -566.67% -177.78% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 239.62 235.74 229.04 222.45 225.15 211.74 191.39 3.81%
  YoY % 1.65% 2.93% 2.96% -1.20% 6.33% 10.63% -
  Horiz. % 125.20% 123.17% 119.67% 116.23% 117.64% 110.63% 100.00%
EPS -0.72 0.78 3.89 9.24 2.33 0.49 -0.26 18.49%
  YoY % -192.31% -79.95% -57.90% 296.57% 375.51% 288.46% -
  Horiz. % 276.92% -300.00% -1,496.15% -3,553.85% -896.15% -188.46% 100.00%
DPS 0.00 0.00 10.00 10.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 1.9506 2.0144 2.1263 2.3291 2.2825 1.5370 1.4423 5.16%
  YoY % -3.17% -5.26% -8.71% 2.04% 48.50% 6.57% -
  Horiz. % 135.24% 139.67% 147.42% 161.49% 158.25% 106.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 233.72 230.82 229.04 218.56 225.15 213.28 191.00 3.42%
  YoY % 1.26% 0.78% 4.80% -2.93% 5.57% 11.66% -
  Horiz. % 122.37% 120.85% 119.92% 114.43% 117.88% 111.66% 100.00%
EPS -0.70 0.76 3.89 9.08 2.33 0.49 -0.26 17.94%
  YoY % -192.11% -80.46% -57.16% 289.70% 375.51% 288.46% -
  Horiz. % 269.23% -292.31% -1,496.15% -3,492.31% -896.15% -188.46% 100.00%
DPS 0.00 0.00 10.00 9.83 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 1.73% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.73% 100.00% - - -
NAPS 1.9025 1.9723 2.1263 2.2884 2.2825 1.5482 1.4394 4.76%
  YoY % -3.54% -7.24% -7.08% 0.26% 47.43% 7.56% -
  Horiz. % 132.17% 137.02% 147.72% 158.98% 158.57% 107.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4850 0.7200 0.9350 1.4600 1.8200 0.9850 0.8400 -
P/RPS 0.20 0.31 0.41 0.66 0.81 0.47 0.44 -12.31%
  YoY % -35.48% -24.39% -37.88% -18.52% 72.34% 6.82% -
  Horiz. % 45.45% 70.45% 93.18% 150.00% 184.09% 106.82% 100.00%
P/EPS -67.40 92.58 24.56 15.79 78.11 200.86 -319.11 -22.82%
  YoY % -172.80% 276.95% 55.54% -79.78% -61.11% 162.94% -
  Horiz. % 21.12% -29.01% -7.70% -4.95% -24.48% -62.94% 100.00%
EY -1.48 1.08 4.07 6.33 1.28 0.50 -0.31 29.75%
  YoY % -237.04% -73.46% -35.70% 394.53% 156.00% 261.29% -
  Horiz. % 477.42% -348.39% -1,312.90% -2,041.94% -412.90% -161.29% 100.00%
DY 0.00 0.00 10.70 6.85 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 56.20% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 156.20% 100.00% - - -
P/NAPS 0.25 0.36 0.44 0.63 0.80 0.64 0.58 -13.08%
  YoY % -30.56% -18.18% -30.16% -21.25% 25.00% 10.34% -
  Horiz. % 43.10% 62.07% 75.86% 108.62% 137.93% 110.34% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 21/02/19 27/02/18 23/02/17 29/02/16 12/02/15 26/02/14 -
Price 0.4700 0.6300 0.9300 1.4900 1.7200 1.3700 0.8450 -
P/RPS 0.20 0.27 0.41 0.67 0.76 0.65 0.44 -12.31%
  YoY % -25.93% -34.15% -38.81% -11.84% 16.92% 47.73% -
  Horiz. % 45.45% 61.36% 93.18% 152.27% 172.73% 147.73% 100.00%
P/EPS -65.32 81.01 24.43 16.12 73.82 279.36 -321.01 -23.30%
  YoY % -180.63% 231.60% 51.55% -78.16% -73.58% 187.03% -
  Horiz. % 20.35% -25.24% -7.61% -5.02% -23.00% -87.03% 100.00%
EY -1.53 1.23 4.09 6.21 1.35 0.36 -0.31 30.47%
  YoY % -224.39% -69.93% -34.14% 360.00% 275.00% 216.13% -
  Horiz. % 493.55% -396.77% -1,319.35% -2,003.23% -435.48% -116.13% 100.00%
DY 0.00 0.00 10.75 6.71 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 60.21% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 160.21% 100.00% - - -
P/NAPS 0.24 0.31 0.44 0.64 0.75 0.89 0.59 -13.92%
  YoY % -22.58% -29.55% -31.25% -14.67% -15.73% 50.85% -
  Horiz. % 40.68% 52.54% 74.58% 108.47% 127.12% 150.85% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

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