Highlights

[TEXCYCL] YoY TTM Result on 2015-03-31 [#1]

Stock [TEXCYCL]: TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date 22-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -5.64%    YoY -     -64.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 38,305 33,874 27,436 21,264 16,541 15,117 27,155 5.90%
  YoY % 13.08% 23.47% 29.03% 28.55% 9.42% -44.33% -
  Horiz. % 141.06% 124.74% 101.03% 78.31% 60.91% 55.67% 100.00%
PBT 14,696 16,971 8,285 5,068 10,311 7,191 8,309 9.97%
  YoY % -13.41% 104.84% 63.48% -50.85% 43.39% -13.46% -
  Horiz. % 176.87% 204.25% 99.71% 60.99% 124.09% 86.54% 100.00%
Tax -2,410 -1,378 -572 -1,875 -1,366 -1,403 -2,246 1.18%
  YoY % -74.89% -140.91% 69.49% -37.26% 2.64% 37.53% -
  Horiz. % 107.30% 61.35% 25.47% 83.48% 60.82% 62.47% 100.00%
NP 12,286 15,593 7,713 3,193 8,945 5,788 6,063 12.49%
  YoY % -21.21% 102.17% 141.56% -64.30% 54.54% -4.54% -
  Horiz. % 202.64% 257.18% 127.21% 52.66% 147.53% 95.46% 100.00%
NP to SH 12,286 15,593 7,713 3,193 8,945 5,788 6,063 12.49%
  YoY % -21.21% 102.17% 141.56% -64.30% 54.54% -4.54% -
  Horiz. % 202.64% 257.18% 127.21% 52.66% 147.53% 95.46% 100.00%
Tax Rate 16.40 % 8.12 % 6.90 % 37.00 % 13.25 % 19.51 % 27.03 % -7.99%
  YoY % 101.97% 17.68% -81.35% 179.25% -32.09% -27.82% -
  Horiz. % 60.67% 30.04% 25.53% 136.88% 49.02% 72.18% 100.00%
Total Cost 26,019 18,281 19,723 18,071 7,596 9,329 21,092 3.56%
  YoY % 42.33% -7.31% 9.14% 137.90% -18.58% -55.77% -
  Horiz. % 123.36% 86.67% 93.51% 85.68% 36.01% 44.23% 100.00%
Net Worth 98,514 87,299 72,792 65,922 63,988 56,643 51,556 11.39%
  YoY % 12.85% 19.93% 10.42% 3.02% 12.97% 9.87% -
  Horiz. % 191.08% 169.33% 141.19% 127.86% 124.11% 109.87% 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 1,013 0 837 0 0 1,050 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.49% 0.00% 79.76% 0.00% 0.00% 100.00% -
Div Payout % 8.25 % - % 10.86 % - % - % 18.14 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.48% 0.00% 59.87% 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 98,514 87,299 72,792 65,922 63,988 56,643 51,556 11.39%
  YoY % 12.85% 19.93% 10.42% 3.02% 12.97% 9.87% -
  Horiz. % 191.08% 169.33% 141.19% 127.86% 124.11% 109.87% 100.00%
NOSH 254,559 168,857 169,719 168,902 169,462 171,492 171,058 6.85%
  YoY % 50.75% -0.51% 0.48% -0.33% -1.18% 0.25% -
  Horiz. % 148.81% 98.71% 99.22% 98.74% 99.07% 100.25% 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 32.07 % 46.03 % 28.11 % 15.02 % 54.08 % 38.29 % 22.33 % 6.22%
  YoY % -30.33% 63.75% 87.15% -72.23% 41.24% 71.47% -
  Horiz. % 143.62% 206.14% 125.88% 67.26% 242.19% 171.47% 100.00%
ROE 12.47 % 17.86 % 10.60 % 4.84 % 13.98 % 10.22 % 11.76 % 0.98%
  YoY % -30.18% 68.49% 119.01% -65.38% 36.79% -13.10% -
  Horiz. % 106.04% 151.87% 90.14% 41.16% 118.88% 86.90% 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 15.05 20.06 16.17 12.59 9.76 8.81 15.87 -0.88%
  YoY % -24.98% 24.06% 28.44% 29.00% 10.78% -44.49% -
  Horiz. % 94.83% 126.40% 101.89% 79.33% 61.50% 55.51% 100.00%
EPS 4.83 9.23 4.54 1.89 5.28 3.38 3.54 5.31%
  YoY % -47.67% 103.30% 140.21% -64.20% 56.21% -4.52% -
  Horiz. % 136.44% 260.73% 128.25% 53.39% 149.15% 95.48% 100.00%
DPS 0.40 0.00 0.50 0.00 0.00 0.61 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.57% 0.00% 81.97% 0.00% 0.00% 100.00% -
NAPS 0.3870 0.5170 0.4289 0.3903 0.3776 0.3303 0.3014 4.25%
  YoY % -25.15% 20.54% 9.89% 3.36% 14.32% 9.59% -
  Horiz. % 128.40% 171.53% 142.30% 129.50% 125.28% 109.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 256,189
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 14.95 13.22 10.71 8.30 6.46 5.90 10.60 5.90%
  YoY % 13.09% 23.44% 29.04% 28.48% 9.49% -44.34% -
  Horiz. % 141.04% 124.72% 101.04% 78.30% 60.94% 55.66% 100.00%
EPS 4.80 6.09 3.01 1.25 3.49 2.26 2.37 12.48%
  YoY % -21.18% 102.33% 140.80% -64.18% 54.42% -4.64% -
  Horiz. % 202.53% 256.96% 127.00% 52.74% 147.26% 95.36% 100.00%
DPS 0.40 0.00 0.33 0.00 0.00 0.41 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.56% 0.00% 80.49% 0.00% 0.00% 100.00% -
NAPS 0.3845 0.3408 0.2841 0.2573 0.2498 0.2211 0.2012 11.39%
  YoY % 12.82% 19.96% 10.42% 3.00% 12.98% 9.89% -
  Horiz. % 191.10% 169.38% 141.20% 127.88% 124.16% 109.89% 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 0.6900 1.0900 1.0000 0.5250 0.5400 0.3600 0.3100 -
P/RPS 4.59 5.43 6.19 4.17 5.53 4.08 1.95 15.33%
  YoY % -15.47% -12.28% 48.44% -24.59% 35.54% 109.23% -
  Horiz. % 235.38% 278.46% 317.44% 213.85% 283.59% 209.23% 100.00%
P/EPS 14.30 11.80 22.00 27.77 10.23 10.67 8.75 8.53%
  YoY % 21.19% -46.36% -20.78% 171.46% -4.12% 21.94% -
  Horiz. % 163.43% 134.86% 251.43% 317.37% 116.91% 121.94% 100.00%
EY 6.99 8.47 4.54 3.60 9.77 9.38 11.43 -7.87%
  YoY % -17.47% 86.56% 26.11% -63.15% 4.16% -17.94% -
  Horiz. % 61.15% 74.10% 39.72% 31.50% 85.48% 82.06% 100.00%
DY 0.58 0.00 0.50 0.00 0.00 1.70 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.12% 0.00% 29.41% 0.00% 0.00% 100.00% -
P/NAPS 1.78 2.11 2.33 1.35 1.43 1.09 1.03 9.54%
  YoY % -15.64% -9.44% 72.59% -5.59% 31.19% 5.83% -
  Horiz. % 172.82% 204.85% 226.21% 131.07% 138.83% 105.83% 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 24/05/18 22/05/17 19/05/16 22/05/15 30/05/14 27/05/13 28/05/12 -
Price 0.7000 1.3000 1.1200 0.5500 0.5900 0.4300 0.3200 -
P/RPS 4.65 6.48 6.93 4.37 6.04 4.88 2.02 14.90%
  YoY % -28.24% -6.49% 58.58% -27.65% 23.77% 141.58% -
  Horiz. % 230.20% 320.79% 343.07% 216.34% 299.01% 241.58% 100.00%
P/EPS 14.50 14.08 24.64 29.09 11.18 12.74 9.03 8.21%
  YoY % 2.98% -42.86% -15.30% 160.20% -12.24% 41.09% -
  Horiz. % 160.58% 155.92% 272.87% 322.15% 123.81% 141.09% 100.00%
EY 6.89 7.10 4.06 3.44 8.95 7.85 11.08 -7.61%
  YoY % -2.96% 74.88% 18.02% -61.56% 14.01% -29.15% -
  Horiz. % 62.18% 64.08% 36.64% 31.05% 80.78% 70.85% 100.00%
DY 0.57 0.00 0.45 0.00 0.00 1.42 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.14% 0.00% 31.69% 0.00% 0.00% 100.00% -
P/NAPS 1.81 2.51 2.61 1.41 1.56 1.30 1.06 9.32%
  YoY % -27.89% -3.83% 85.11% -9.62% 20.00% 22.64% -
  Horiz. % 170.75% 236.79% 246.23% 133.02% 147.17% 122.64% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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