Highlights

[TEXCYCL] YoY TTM Result on 2016-03-31 [#1]

Stock [TEXCYCL]: TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date 19-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     5.92%    YoY -     141.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 34,934 38,305 33,874 27,436 21,264 16,541 15,117 14.97%
  YoY % -8.80% 13.08% 23.47% 29.03% 28.55% 9.42% -
  Horiz. % 231.09% 253.39% 224.08% 181.49% 140.66% 109.42% 100.00%
PBT 8,968 14,696 16,971 8,285 5,068 10,311 7,191 3.75%
  YoY % -38.98% -13.41% 104.84% 63.48% -50.85% 43.39% -
  Horiz. % 124.71% 204.37% 236.00% 115.21% 70.48% 143.39% 100.00%
Tax -2,002 -2,410 -1,378 -572 -1,875 -1,366 -1,403 6.10%
  YoY % 16.93% -74.89% -140.91% 69.49% -37.26% 2.64% -
  Horiz. % 142.69% 171.77% 98.22% 40.77% 133.64% 97.36% 100.00%
NP 6,966 12,286 15,593 7,713 3,193 8,945 5,788 3.13%
  YoY % -43.30% -21.21% 102.17% 141.56% -64.30% 54.54% -
  Horiz. % 120.35% 212.27% 269.40% 133.26% 55.17% 154.54% 100.00%
NP to SH 6,966 12,286 15,593 7,713 3,193 8,945 5,788 3.13%
  YoY % -43.30% -21.21% 102.17% 141.56% -64.30% 54.54% -
  Horiz. % 120.35% 212.27% 269.40% 133.26% 55.17% 154.54% 100.00%
Tax Rate 22.32 % 16.40 % 8.12 % 6.90 % 37.00 % 13.25 % 19.51 % 2.27%
  YoY % 36.10% 101.97% 17.68% -81.35% 179.25% -32.09% -
  Horiz. % 114.40% 84.06% 41.62% 35.37% 189.65% 67.91% 100.00%
Total Cost 27,968 26,019 18,281 19,723 18,071 7,596 9,329 20.07%
  YoY % 7.49% 42.33% -7.31% 9.14% 137.90% -18.58% -
  Horiz. % 299.80% 278.90% 195.96% 211.42% 193.71% 81.42% 100.00%
Net Worth 103,483 98,514 87,299 72,792 65,922 63,988 56,643 10.56%
  YoY % 5.04% 12.85% 19.93% 10.42% 3.02% 12.97% -
  Horiz. % 182.69% 173.92% 154.12% 128.51% 116.38% 112.97% 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 1,527 1,013 0 837 0 0 1,050 6.44%
  YoY % 50.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 145.45% 96.49% 0.00% 79.76% 0.00% 0.00% 100.00%
Div Payout % 21.92 % 8.25 % - % 10.86 % - % - % 18.14 % 3.20%
  YoY % 165.70% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.84% 45.48% 0.00% 59.87% 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 103,483 98,514 87,299 72,792 65,922 63,988 56,643 10.56%
  YoY % 5.04% 12.85% 19.93% 10.42% 3.02% 12.97% -
  Horiz. % 182.69% 173.92% 154.12% 128.51% 116.38% 112.97% 100.00%
NOSH 254,447 254,559 168,857 169,719 168,902 169,462 171,492 6.79%
  YoY % -0.04% 50.75% -0.51% 0.48% -0.33% -1.18% -
  Horiz. % 148.37% 148.44% 98.46% 98.97% 98.49% 98.82% 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 19.94 % 32.07 % 46.03 % 28.11 % 15.02 % 54.08 % 38.29 % -10.30%
  YoY % -37.82% -30.33% 63.75% 87.15% -72.23% 41.24% -
  Horiz. % 52.08% 83.76% 120.21% 73.41% 39.23% 141.24% 100.00%
ROE 6.73 % 12.47 % 17.86 % 10.60 % 4.84 % 13.98 % 10.22 % -6.72%
  YoY % -46.03% -30.18% 68.49% 119.01% -65.38% 36.79% -
  Horiz. % 65.85% 122.02% 174.76% 103.72% 47.36% 136.79% 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 13.73 15.05 20.06 16.17 12.59 9.76 8.81 7.67%
  YoY % -8.77% -24.98% 24.06% 28.44% 29.00% 10.78% -
  Horiz. % 155.85% 170.83% 227.70% 183.54% 142.91% 110.78% 100.00%
EPS 2.74 4.83 9.23 4.54 1.89 5.28 3.38 -3.44%
  YoY % -43.27% -47.67% 103.30% 140.21% -64.20% 56.21% -
  Horiz. % 81.07% 142.90% 273.08% 134.32% 55.92% 156.21% 100.00%
DPS 0.60 0.40 0.00 0.50 0.00 0.00 0.61 -0.27%
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.36% 65.57% 0.00% 81.97% 0.00% 0.00% 100.00%
NAPS 0.4067 0.3870 0.5170 0.4289 0.3903 0.3776 0.3303 3.53%
  YoY % 5.09% -25.15% 20.54% 9.89% 3.36% 14.32% -
  Horiz. % 123.13% 117.17% 156.52% 129.85% 118.17% 114.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 256,189
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 13.64 14.95 13.22 10.71 8.30 6.46 5.90 14.98%
  YoY % -8.76% 13.09% 23.44% 29.04% 28.48% 9.49% -
  Horiz. % 231.19% 253.39% 224.07% 181.53% 140.68% 109.49% 100.00%
EPS 2.72 4.80 6.09 3.01 1.25 3.49 2.26 3.13%
  YoY % -43.33% -21.18% 102.33% 140.80% -64.18% 54.42% -
  Horiz. % 120.35% 212.39% 269.47% 133.19% 55.31% 154.42% 100.00%
DPS 0.60 0.40 0.00 0.33 0.00 0.00 0.41 6.55%
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 146.34% 97.56% 0.00% 80.49% 0.00% 0.00% 100.00%
NAPS 0.4039 0.3845 0.3408 0.2841 0.2573 0.2498 0.2211 10.56%
  YoY % 5.05% 12.82% 19.96% 10.42% 3.00% 12.98% -
  Horiz. % 182.68% 173.90% 154.14% 128.49% 116.37% 112.98% 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 0.5300 0.6900 1.0900 1.0000 0.5250 0.5400 0.3600 -
P/RPS 3.86 4.59 5.43 6.19 4.17 5.53 4.08 -0.92%
  YoY % -15.90% -15.47% -12.28% 48.44% -24.59% 35.54% -
  Horiz. % 94.61% 112.50% 133.09% 151.72% 102.21% 135.54% 100.00%
P/EPS 19.36 14.30 11.80 22.00 27.77 10.23 10.67 10.43%
  YoY % 35.38% 21.19% -46.36% -20.78% 171.46% -4.12% -
  Horiz. % 181.44% 134.02% 110.59% 206.19% 260.26% 95.88% 100.00%
EY 5.17 6.99 8.47 4.54 3.60 9.77 9.38 -9.45%
  YoY % -26.04% -17.47% 86.56% 26.11% -63.15% 4.16% -
  Horiz. % 55.12% 74.52% 90.30% 48.40% 38.38% 104.16% 100.00%
DY 1.13 0.58 0.00 0.50 0.00 0.00 1.70 -6.58%
  YoY % 94.83% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.47% 34.12% 0.00% 29.41% 0.00% 0.00% 100.00%
P/NAPS 1.30 1.78 2.11 2.33 1.35 1.43 1.09 2.98%
  YoY % -26.97% -15.64% -9.44% 72.59% -5.59% 31.19% -
  Horiz. % 119.27% 163.30% 193.58% 213.76% 123.85% 131.19% 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 23/05/19 24/05/18 22/05/17 19/05/16 22/05/15 30/05/14 27/05/13 -
Price 0.4700 0.7000 1.3000 1.1200 0.5500 0.5900 0.4300 -
P/RPS 3.42 4.65 6.48 6.93 4.37 6.04 4.88 -5.75%
  YoY % -26.45% -28.24% -6.49% 58.58% -27.65% 23.77% -
  Horiz. % 70.08% 95.29% 132.79% 142.01% 89.55% 123.77% 100.00%
P/EPS 17.17 14.50 14.08 24.64 29.09 11.18 12.74 5.10%
  YoY % 18.41% 2.98% -42.86% -15.30% 160.20% -12.24% -
  Horiz. % 134.77% 113.81% 110.52% 193.41% 228.34% 87.76% 100.00%
EY 5.82 6.89 7.10 4.06 3.44 8.95 7.85 -4.86%
  YoY % -15.53% -2.96% 74.88% 18.02% -61.56% 14.01% -
  Horiz. % 74.14% 87.77% 90.45% 51.72% 43.82% 114.01% 100.00%
DY 1.28 0.57 0.00 0.45 0.00 0.00 1.42 -1.71%
  YoY % 124.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.14% 40.14% 0.00% 31.69% 0.00% 0.00% 100.00%
P/NAPS 1.16 1.81 2.51 2.61 1.41 1.56 1.30 -1.88%
  YoY % -35.91% -27.89% -3.83% 85.11% -9.62% 20.00% -
  Horiz. % 89.23% 139.23% 193.08% 200.77% 108.46% 120.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

137  408  425  1240 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.425-0.005 
 SAPNRG 0.090.00 
 ARMADA 0.16-0.005 
 VELESTO 0.16-0.005 
 ALAM 0.07-0.005 
 KNM 0.140.00 
 PERDANA 0.165-0.01 
 SERBADK-WA 0.23-0.02 
 DAYANG 1.32-0.03 
 BORNOIL 0.020.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. AS EXPECTED, THIS STOCK HAS SKYROCKETED IN 2 DAYS NOW AFTER MY CALL! Fat profit stock
2. I WILL HAVE THE LAST LAUGH TODAY AS THIS STOCK COULD LIMIT UP! Fat profit stock
3. RECESSION COMING: TOP 10 REASON TO BUY NFCP FIBERISATION SHARES, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Dayang's CPOC Contract Seen Providing Greater Earnings Visibility - Koon Yew Yin Koon Yew Yin's Blog
5. Oil & Gas - Challenging Volatile Times Kenanga Research & Investment
6. Technical Buy: HIBISCS (5199) PublicInvest Research
7. 送很多人免费套房的公司 – SPRNRG(5218) VITA Analysis
8. VSTEC (5162) Reposting ECS ICT - Part of the ECommerce Future in Malaysia (For Companies. For Households. For Teens & Children)Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers