Highlights

[TEXCHEM] YoY Quarter Result on 2015-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 28-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     713.38%    YoY -     437.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 274,683 277,049 256,835 277,089 241,234 234,390 262,121 0.78%
  YoY % -0.85% 7.87% -7.31% 14.86% 2.92% -10.58% -
  Horiz. % 104.79% 105.70% 97.98% 105.71% 92.03% 89.42% 100.00%
PBT 1,557 1,809 1,373 8,376 2,366 -335 1,758 -2.00%
  YoY % -13.93% 31.76% -83.61% 254.02% 806.27% -119.06% -
  Horiz. % 88.57% 102.90% 78.10% 476.45% 134.58% -19.06% 100.00%
Tax -3,008 -2,865 -2,706 -2,984 -2,446 -944 -3,676 -3.29%
  YoY % -4.99% -5.88% 9.32% -22.00% -159.11% 74.32% -
  Horiz. % 81.83% 77.94% 73.61% 81.18% 66.54% 25.68% 100.00%
NP -1,451 -1,056 -1,333 5,392 -80 -1,279 -1,918 -4.54%
  YoY % -37.41% 20.78% -124.72% 6,840.00% 93.75% 33.32% -
  Horiz. % 75.65% 55.06% 69.50% -281.13% 4.17% 66.68% 100.00%
NP to SH -2,005 -575 -2,214 4,986 927 168 -1,182 9.20%
  YoY % -248.70% 74.03% -144.40% 437.86% 451.79% 114.21% -
  Horiz. % 169.63% 48.65% 187.31% -421.83% -78.43% -14.21% 100.00%
Tax Rate 193.19 % 158.37 % 197.09 % 35.63 % 103.38 % - % 209.10 % -1.31%
  YoY % 21.99% -19.65% 453.16% -65.53% 0.00% 0.00% -
  Horiz. % 92.39% 75.74% 94.26% 17.04% 49.44% 0.00% 100.00%
Total Cost 276,134 278,105 258,168 271,697 241,314 235,669 264,039 0.75%
  YoY % -0.71% 7.72% -4.98% 12.59% 2.40% -10.74% -
  Horiz. % 104.58% 105.33% 97.78% 102.90% 91.39% 89.26% 100.00%
Net Worth 253,611 283,854 282,449 297,887 179,993 187,302 139,263 10.50%
  YoY % -10.65% 0.50% -5.18% 65.50% -3.90% 34.49% -
  Horiz. % 182.11% 203.82% 202.82% 213.90% 129.25% 134.49% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 12,409 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 248.89 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 253,611 283,854 282,449 297,887 179,993 187,302 139,263 10.50%
  YoY % -10.65% 0.50% -5.18% 65.50% -3.90% 34.49% -
  Horiz. % 182.11% 203.82% 202.82% 213.90% 129.25% 134.49% 100.00%
NOSH 121,508 121,612 124,099 124,099 124,099 124,099 124,099 -0.35%
  YoY % -0.09% -2.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.91% 98.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -0.53 % -0.38 % -0.52 % 1.95 % -0.03 % -0.55 % -0.73 % -5.19%
  YoY % -39.47% 26.92% -126.67% 6,600.00% 94.55% 24.66% -
  Horiz. % 72.60% 52.05% 71.23% -267.12% 4.11% 75.34% 100.00%
ROE -0.79 % -0.20 % -0.78 % 1.67 % 0.52 % 0.09 % -0.85 % -1.21%
  YoY % -295.00% 74.36% -146.71% 221.15% 477.78% 110.59% -
  Horiz. % 92.94% 23.53% 91.76% -196.47% -61.18% -10.59% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 226.06 227.81 206.96 223.28 194.39 188.87 211.22 1.14%
  YoY % -0.77% 10.07% -7.31% 14.86% 2.92% -10.58% -
  Horiz. % 107.03% 107.85% 97.98% 105.71% 92.03% 89.42% 100.00%
EPS -1.65 -0.47 -1.81 4.02 0.75 0.14 -0.95 9.63%
  YoY % -251.06% 74.03% -145.02% 436.00% 435.71% 114.74% -
  Horiz. % 173.68% 49.47% 190.53% -423.16% -78.95% -14.74% 100.00%
DPS 0.00 0.00 0.00 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% 0.00% 100.00% - - -
NAPS 2.0872 2.3341 2.2760 2.4004 1.4504 1.5093 1.1222 10.89%
  YoY % -10.58% 2.55% -5.18% 65.50% -3.90% 34.49% -
  Horiz. % 185.99% 207.99% 202.82% 213.90% 129.25% 134.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 221.34 223.25 206.96 223.28 194.39 188.87 211.22 0.78%
  YoY % -0.86% 7.87% -7.31% 14.86% 2.92% -10.58% -
  Horiz. % 104.79% 105.70% 97.98% 105.71% 92.03% 89.42% 100.00%
EPS -1.62 -0.46 -1.81 4.02 0.75 0.14 -0.95 9.30%
  YoY % -252.17% 74.59% -145.02% 436.00% 435.71% 114.74% -
  Horiz. % 170.53% 48.42% 190.53% -423.16% -78.95% -14.74% 100.00%
DPS 0.00 0.00 0.00 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% 0.00% 100.00% - - -
NAPS 2.0436 2.2873 2.2760 2.4004 1.4504 1.5093 1.1222 10.50%
  YoY % -10.65% 0.50% -5.18% 65.50% -3.90% 34.49% -
  Horiz. % 182.11% 203.82% 202.82% 213.90% 129.25% 134.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.9000 1.4500 1.7200 1.4900 0.7300 0.6000 0.5800 -
P/RPS 0.40 0.64 0.83 0.67 0.38 0.32 0.27 6.77%
  YoY % -37.50% -22.89% 23.88% 76.32% 18.75% 18.52% -
  Horiz. % 148.15% 237.04% 307.41% 248.15% 140.74% 118.52% 100.00%
P/EPS -54.54 -306.67 -96.41 37.09 97.73 443.21 -60.89 -1.82%
  YoY % 82.22% -218.09% -359.94% -62.05% -77.95% 827.89% -
  Horiz. % 89.57% 503.65% 158.33% -60.91% -160.50% -727.89% 100.00%
EY -1.83 -0.33 -1.04 2.70 1.02 0.23 -1.64 1.84%
  YoY % -454.55% 68.27% -138.52% 164.71% 343.48% 114.02% -
  Horiz. % 111.59% 20.12% 63.41% -164.63% -62.20% -14.02% 100.00%
DY 0.00 0.00 0.00 6.71 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.43 0.62 0.76 0.62 0.50 0.40 0.52 -3.12%
  YoY % -30.65% -18.42% 22.58% 24.00% 25.00% -23.08% -
  Horiz. % 82.69% 119.23% 146.15% 119.23% 96.15% 76.92% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 26/04/18 08/05/17 29/04/16 28/04/15 29/04/14 03/05/13 26/04/12 -
Price 0.8900 1.5000 1.6800 1.5400 0.7400 0.6050 0.6000 -
P/RPS 0.39 0.66 0.81 0.69 0.38 0.32 0.28 5.68%
  YoY % -40.91% -18.52% 17.39% 81.58% 18.75% 14.29% -
  Horiz. % 139.29% 235.71% 289.29% 246.43% 135.71% 114.29% 100.00%
P/EPS -53.94 -317.25 -94.17 38.33 99.07 446.90 -62.99 -2.55%
  YoY % 83.00% -236.89% -345.68% -61.31% -77.83% 809.48% -
  Horiz. % 85.63% 503.65% 149.50% -60.85% -157.28% -709.48% 100.00%
EY -1.85 -0.32 -1.06 2.61 1.01 0.22 -1.59 2.56%
  YoY % -478.12% 69.81% -140.61% 158.42% 359.09% 113.84% -
  Horiz. % 116.35% 20.13% 66.67% -164.15% -63.52% -13.84% 100.00%
DY 0.00 0.00 0.00 6.49 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.43 0.64 0.74 0.64 0.51 0.40 0.53 -3.42%
  YoY % -32.81% -13.51% 15.63% 25.49% 27.50% -24.53% -
  Horiz. % 81.13% 120.75% 139.62% 120.75% 96.23% 75.47% 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
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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