[TEXCHEM] YoY Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 285,840 274,683 277,049 256,835 277,089 241,234 234,390 3.36% YoY % 4.06% -0.85% 7.87% -7.31% 14.86% 2.92% - Horiz. % 121.95% 117.19% 118.20% 109.58% 118.22% 102.92% 100.00%
PBT 5,712 1,557 1,809 1,373 8,376 2,366 -335 - YoY % 266.86% -13.93% 31.76% -83.61% 254.02% 806.27% - Horiz. % -1,705.07% -464.78% -540.00% -409.85% -2,500.30% -706.27% 100.00%
Tax -2,428 -3,008 -2,865 -2,706 -2,984 -2,446 -944 17.04% YoY % 19.28% -4.99% -5.88% 9.32% -22.00% -159.11% - Horiz. % 257.20% 318.64% 303.50% 286.65% 316.10% 259.11% 100.00%
NP 3,284 -1,451 -1,056 -1,333 5,392 -80 -1,279 - YoY % 326.33% -37.41% 20.78% -124.72% 6,840.00% 93.75% - Horiz. % -256.76% 113.45% 82.56% 104.22% -421.58% 6.25% 100.00%
NP to SH 2,424 -2,005 -575 -2,214 4,986 927 168 56.00% YoY % 220.90% -248.70% 74.03% -144.40% 437.86% 451.79% - Horiz. % 1,442.86% -1,193.45% -342.26% -1,317.86% 2,967.86% 551.79% 100.00%
Tax Rate 42.51 % 193.19 % 158.37 % 197.09 % 35.63 % 103.38 % - % - YoY % -78.00% 21.99% -19.65% 453.16% -65.53% 0.00% - Horiz. % 41.12% 186.87% 153.19% 190.65% 34.47% 100.00% -
Total Cost 282,556 276,134 278,105 258,168 271,697 241,314 235,669 3.07% YoY % 2.33% -0.71% 7.72% -4.98% 12.59% 2.40% - Horiz. % 119.90% 117.17% 118.01% 109.55% 115.29% 102.40% 100.00%
Net Worth 242,238 253,611 283,854 282,449 297,887 179,993 187,302 4.38% YoY % -4.48% -10.65% 0.50% -5.18% 65.50% -3.90% - Horiz. % 129.33% 135.40% 151.55% 150.80% 159.04% 96.10% 100.00%
Dividend 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - 12,409 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 242,238 253,611 283,854 282,449 297,887 179,993 187,302 4.38% YoY % -4.48% -10.65% 0.50% -5.18% 65.50% -3.90% - Horiz. % 129.33% 135.40% 151.55% 150.80% 159.04% 96.10% 100.00%
NOSH 121,508 121,508 121,612 124,099 124,099 124,099 124,099 -0.35% YoY % 0.00% -0.09% -2.00% 0.00% 0.00% 0.00% - Horiz. % 97.91% 97.91% 98.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 1.15 % -0.53 % -0.38 % -0.52 % 1.95 % -0.03 % -0.55 % - YoY % 316.98% -39.47% 26.92% -126.67% 6,600.00% 94.55% - Horiz. % -209.09% 96.36% 69.09% 94.55% -354.55% 5.45% 100.00%
ROE 1.00 % -0.79 % -0.20 % -0.78 % 1.67 % 0.52 % 0.09 % 49.35% YoY % 226.58% -295.00% 74.36% -146.71% 221.15% 477.78% - Horiz. % 1,111.11% -877.78% -222.22% -866.67% 1,855.56% 577.78% 100.00%
Per Share 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 235.24 226.06 227.81 206.96 223.28 194.39 188.87 3.73% YoY % 4.06% -0.77% 10.07% -7.31% 14.86% 2.92% - Horiz. % 124.55% 119.69% 120.62% 109.58% 118.22% 102.92% 100.00%
EPS 1.99 -1.65 -0.47 -1.81 4.02 0.75 0.14 55.61% YoY % 220.61% -251.06% 74.03% -145.02% 436.00% 435.71% - Horiz. % 1,421.43% -1,178.57% -335.71% -1,292.86% 2,871.43% 535.71% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9936 2.0872 2.3341 2.2760 2.4004 1.4504 1.5093 4.75% YoY % -4.48% -10.58% 2.55% -5.18% 65.50% -3.90% - Horiz. % 132.09% 138.29% 154.65% 150.80% 159.04% 96.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 230.33 221.34 223.25 206.96 223.28 194.39 188.87 3.36% YoY % 4.06% -0.86% 7.87% -7.31% 14.86% 2.92% - Horiz. % 121.95% 117.19% 118.20% 109.58% 118.22% 102.92% 100.00%
EPS 1.95 -1.62 -0.46 -1.81 4.02 0.75 0.14 55.08% YoY % 220.37% -252.17% 74.59% -145.02% 436.00% 435.71% - Horiz. % 1,392.86% -1,157.14% -328.57% -1,292.86% 2,871.43% 535.71% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9520 2.0436 2.2873 2.2760 2.4004 1.4504 1.5093 4.38% YoY % -4.48% -10.65% 0.50% -5.18% 65.50% -3.90% - Horiz. % 129.33% 135.40% 151.55% 150.80% 159.04% 96.10% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.7000 0.9000 1.4500 1.7200 1.4900 0.7300 0.6000 -
P/RPS 0.30 0.40 0.64 0.83 0.67 0.38 0.32 -1.07% YoY % -25.00% -37.50% -22.89% 23.88% 76.32% 18.75% - Horiz. % 93.75% 125.00% 200.00% 259.38% 209.38% 118.75% 100.00%
P/EPS 35.09 -54.54 -306.67 -96.41 37.09 97.73 443.21 -34.46% YoY % 164.34% 82.22% -218.09% -359.94% -62.05% -77.95% - Horiz. % 7.92% -12.31% -69.19% -21.75% 8.37% 22.05% 100.00%
EY 2.85 -1.83 -0.33 -1.04 2.70 1.02 0.23 52.09% YoY % 255.74% -454.55% 68.27% -138.52% 164.71% 343.48% - Horiz. % 1,239.13% -795.65% -143.48% -452.17% 1,173.91% 443.48% 100.00%
DY 0.00 0.00 0.00 0.00 6.71 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.35 0.43 0.62 0.76 0.62 0.50 0.40 -2.20% YoY % -18.60% -30.65% -18.42% 22.58% 24.00% 25.00% - Horiz. % 87.50% 107.50% 155.00% 190.00% 155.00% 125.00% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/04/19 26/04/18 08/05/17 29/04/16 28/04/15 29/04/14 03/05/13 -
Price 0.6100 0.8900 1.5000 1.6800 1.5400 0.7400 0.6050 -
P/RPS 0.26 0.39 0.66 0.81 0.69 0.38 0.32 -3.40% YoY % -33.33% -40.91% -18.52% 17.39% 81.58% 18.75% - Horiz. % 81.25% 121.88% 206.25% 253.12% 215.62% 118.75% 100.00%
P/EPS 30.58 -53.94 -317.25 -94.17 38.33 99.07 446.90 -36.03% YoY % 156.69% 83.00% -236.89% -345.68% -61.31% -77.83% - Horiz. % 6.84% -12.07% -70.99% -21.07% 8.58% 22.17% 100.00%
EY 3.27 -1.85 -0.32 -1.06 2.61 1.01 0.22 56.77% YoY % 276.76% -478.12% 69.81% -140.61% 158.42% 359.09% - Horiz. % 1,486.36% -840.91% -145.45% -481.82% 1,186.36% 459.09% 100.00%
DY 0.00 0.00 0.00 0.00 6.49 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.31 0.43 0.64 0.74 0.64 0.51 0.40 -4.16% YoY % -27.91% -32.81% -13.51% 15.63% 25.49% 27.50% - Horiz. % 77.50% 107.50% 160.00% 185.00% 160.00% 127.50% 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.
Comment
TRB IFR Q1 2017.pdf 
