Highlights

[TEXCHEM] YoY Quarter Result on 2012-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 26-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -409.48%    YoY -     69.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 277,089 241,234 234,390 262,121 223,974 249,644 216,804 4.17%
  YoY % 14.86% 2.92% -10.58% 17.03% -10.28% 15.15% -
  Horiz. % 127.81% 111.27% 108.11% 120.90% 103.31% 115.15% 100.00%
PBT 8,376 2,366 -335 1,758 -829 149 -9,971 -
  YoY % 254.02% 806.27% -119.06% 312.06% -656.38% 101.49% -
  Horiz. % -84.00% -23.73% 3.36% -17.63% 8.31% -1.49% 100.00%
Tax -2,984 -2,446 -944 -3,676 -3,656 -2,021 -1,294 14.93%
  YoY % -22.00% -159.11% 74.32% -0.55% -80.90% -56.18% -
  Horiz. % 230.60% 189.03% 72.95% 284.08% 282.53% 156.18% 100.00%
NP 5,392 -80 -1,279 -1,918 -4,485 -1,872 -11,265 -
  YoY % 6,840.00% 93.75% 33.32% 57.24% -139.58% 83.38% -
  Horiz. % -47.87% 0.71% 11.35% 17.03% 39.81% 16.62% 100.00%
NP to SH 4,986 927 168 -1,182 -3,819 -1,523 -9,232 -
  YoY % 437.86% 451.79% 114.21% 69.05% -150.76% 83.50% -
  Horiz. % -54.01% -10.04% -1.82% 12.80% 41.37% 16.50% 100.00%
Tax Rate 35.63 % 103.38 % - % 209.10 % - % 1,356.38 % - % -
  YoY % -65.53% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.63% 7.62% 0.00% 15.42% 0.00% 100.00% -
Total Cost 271,697 241,314 235,669 264,039 228,459 251,516 228,069 2.96%
  YoY % 12.59% 2.40% -10.74% 15.57% -9.17% 10.28% -
  Horiz. % 119.13% 105.81% 103.33% 115.77% 100.17% 110.28% 100.00%
Net Worth 297,887 179,993 187,302 139,263 140,025 151,557 161,770 10.71%
  YoY % 65.50% -3.90% 34.49% -0.54% -7.61% -6.31% -
  Horiz. % 184.14% 111.26% 115.78% 86.09% 86.56% 93.69% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 12,409 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 248.89 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 297,887 179,993 187,302 139,263 140,025 151,557 161,770 10.71%
  YoY % 65.50% -3.90% 34.49% -0.54% -7.61% -6.31% -
  Horiz. % 184.14% 111.26% 115.78% 86.09% 86.56% 93.69% 100.00%
NOSH 124,099 124,099 124,099 124,099 123,993 123,821 124,086 0.00%
  YoY % 0.00% 0.00% 0.00% 0.09% 0.14% -0.21% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 99.93% 99.79% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.95 % -0.03 % -0.55 % -0.73 % -2.00 % -0.75 % -5.20 % -
  YoY % 6,600.00% 94.55% 24.66% 63.50% -166.67% 85.58% -
  Horiz. % -37.50% 0.58% 10.58% 14.04% 38.46% 14.42% 100.00%
ROE 1.67 % 0.52 % 0.09 % -0.85 % -2.73 % -1.00 % -5.71 % -
  YoY % 221.15% 477.78% 110.59% 68.86% -173.00% 82.49% -
  Horiz. % -29.25% -9.11% -1.58% 14.89% 47.81% 17.51% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 223.28 194.39 188.87 211.22 180.63 201.62 174.72 4.17%
  YoY % 14.86% 2.92% -10.58% 16.94% -10.41% 15.40% -
  Horiz. % 127.79% 111.26% 108.10% 120.89% 103.38% 115.40% 100.00%
EPS 4.02 0.75 0.14 -0.95 -3.08 -1.23 -7.44 -
  YoY % 436.00% 435.71% 114.74% 69.16% -150.41% 83.47% -
  Horiz. % -54.03% -10.08% -1.88% 12.77% 41.40% 16.53% 100.00%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.4004 1.4504 1.5093 1.1222 1.1293 1.2240 1.3037 10.70%
  YoY % 65.50% -3.90% 34.49% -0.63% -7.74% -6.11% -
  Horiz. % 184.12% 111.25% 115.77% 86.08% 86.62% 93.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 223.28 194.39 188.87 211.22 180.48 201.17 174.70 4.17%
  YoY % 14.86% 2.92% -10.58% 17.03% -10.28% 15.15% -
  Horiz. % 127.81% 111.27% 108.11% 120.90% 103.31% 115.15% 100.00%
EPS 4.02 0.75 0.14 -0.95 -3.08 -1.23 -7.44 -
  YoY % 436.00% 435.71% 114.74% 69.16% -150.41% 83.47% -
  Horiz. % -54.03% -10.08% -1.88% 12.77% 41.40% 16.53% 100.00%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.4004 1.4504 1.5093 1.1222 1.1283 1.2213 1.3036 10.71%
  YoY % 65.50% -3.90% 34.49% -0.54% -7.61% -6.31% -
  Horiz. % 184.14% 111.26% 115.78% 86.08% 86.55% 93.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.4900 0.7300 0.6000 0.5800 0.8700 0.9800 1.0200 -
P/RPS 0.67 0.38 0.32 0.27 0.48 0.49 0.58 2.43%
  YoY % 76.32% 18.75% 18.52% -43.75% -2.04% -15.52% -
  Horiz. % 115.52% 65.52% 55.17% 46.55% 82.76% 84.48% 100.00%
P/EPS 37.09 97.73 443.21 -60.89 -28.25 -79.67 -13.71 -
  YoY % -62.05% -77.95% 827.89% -115.54% 64.54% -481.11% -
  Horiz. % -270.53% -712.84% -3,232.75% 444.13% 206.05% 581.11% 100.00%
EY 2.70 1.02 0.23 -1.64 -3.54 -1.26 -7.29 -
  YoY % 164.71% 343.48% 114.02% 53.67% -180.95% 82.72% -
  Horiz. % -37.04% -13.99% -3.16% 22.50% 48.56% 17.28% 100.00%
DY 6.71 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.62 0.50 0.40 0.52 0.77 0.80 0.78 -3.75%
  YoY % 24.00% 25.00% -23.08% -32.47% -3.75% 2.56% -
  Horiz. % 79.49% 64.10% 51.28% 66.67% 98.72% 102.56% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/04/15 29/04/14 03/05/13 26/04/12 29/04/11 29/04/10 05/05/09 -
Price 1.5400 0.7400 0.6050 0.6000 0.7700 0.9000 1.0500 -
P/RPS 0.69 0.38 0.32 0.28 0.43 0.45 0.60 2.36%
  YoY % 81.58% 18.75% 14.29% -34.88% -4.44% -25.00% -
  Horiz. % 115.00% 63.33% 53.33% 46.67% 71.67% 75.00% 100.00%
P/EPS 38.33 99.07 446.90 -62.99 -25.00 -73.17 -14.11 -
  YoY % -61.31% -77.83% 809.48% -151.96% 65.83% -418.57% -
  Horiz. % -271.65% -702.13% -3,167.26% 446.42% 177.18% 518.57% 100.00%
EY 2.61 1.01 0.22 -1.59 -4.00 -1.37 -7.09 -
  YoY % 158.42% 359.09% 113.84% 60.25% -191.97% 80.68% -
  Horiz. % -36.81% -14.25% -3.10% 22.43% 56.42% 19.32% 100.00%
DY 6.49 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.64 0.51 0.40 0.53 0.68 0.74 0.81 -3.85%
  YoY % 25.49% 27.50% -24.53% -22.06% -8.11% -8.64% -
  Horiz. % 79.01% 62.96% 49.38% 65.43% 83.95% 91.36% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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