Highlights

[TEXCHEM] YoY TTM Result on 2010-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 29-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     35.62%    YoY -     91.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 977,044 1,004,851 989,689 1,046,318 1,186,326 1,379,298 1,249,223 -4.01%
  YoY % -2.77% 1.53% -5.41% -11.80% -13.99% 10.41% -
  Horiz. % 78.21% 80.44% 79.22% 83.76% 94.97% 110.41% 100.00%
PBT -15,591 7,294 3,908 3,859 -12,529 25,355 21,274 -
  YoY % -313.75% 86.64% 1.27% 130.80% -149.41% 19.18% -
  Horiz. % -73.29% 34.29% 18.37% 18.14% -58.89% 119.18% 100.00%
Tax 70,633 -10,835 -6,507 -5,349 -2,496 -7,652 -6,473 -
  YoY % 751.90% -66.51% -21.65% -114.30% 67.38% -18.21% -
  Horiz. % -1,091.19% 167.39% 100.53% 82.64% 38.56% 118.21% 100.00%
NP 55,042 -3,541 -2,599 -1,490 -15,025 17,703 14,801 24.45%
  YoY % 1,654.42% -36.24% -74.43% 90.08% -184.87% 19.61% -
  Horiz. % 371.88% -23.92% -17.56% -10.07% -101.51% 119.61% 100.00%
NP to SH 58,035 -2,466 -1,519 -996 -12,171 13,934 14,357 26.19%
  YoY % 2,453.41% -62.34% -52.51% 91.82% -187.35% -2.95% -
  Horiz. % 404.23% -17.18% -10.58% -6.94% -84.77% 97.05% 100.00%
Tax Rate - % 148.55 % 166.50 % 138.61 % - % 30.18 % 30.43 % -
  YoY % 0.00% -10.78% 20.12% 0.00% 0.00% -0.82% -
  Horiz. % 0.00% 488.17% 547.16% 455.50% 0.00% 99.18% 100.00%
Total Cost 922,002 1,008,392 992,288 1,047,808 1,201,351 1,361,595 1,234,422 -4.74%
  YoY % -8.57% 1.62% -5.30% -12.78% -11.77% 10.30% -
  Horiz. % 74.69% 81.69% 80.38% 84.88% 97.32% 110.30% 100.00%
Net Worth 196,808 144,140 123,904 152,473 196,110 173,147 181,862 1.32%
  YoY % 36.54% 16.33% -18.74% -22.25% 13.26% -4.79% -
  Horiz. % 108.22% 79.26% 68.13% 83.84% 107.83% 95.21% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 12,410 0 4,980 4,973 16,922 22,284 19,847 -7.52%
  YoY % 0.00% 0.00% 0.13% -70.61% -24.06% 12.28% -
  Horiz. % 62.53% 0.00% 25.09% 25.06% 85.27% 112.28% 100.00%
Div Payout % 21.39 % - % - % - % - % 159.93 % 138.24 % -26.71%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 15.69% -
  Horiz. % 15.47% 0.00% 0.00% 0.00% 0.00% 115.69% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 196,808 144,140 123,904 152,473 196,110 173,147 181,862 1.32%
  YoY % 36.54% 16.33% -18.74% -22.25% 13.26% -4.79% -
  Horiz. % 108.22% 79.26% 68.13% 83.84% 107.83% 95.21% 100.00%
NOSH 124,099 124,099 123,904 124,651 150,000 123,157 124,120 -0.00%
  YoY % 0.00% 0.16% -0.60% -16.90% 21.79% -0.78% -
  Horiz. % 99.98% 99.98% 99.83% 100.43% 120.85% 99.22% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.63 % -0.35 % -0.26 % -0.14 % -1.27 % 1.28 % 1.18 % 29.72%
  YoY % 1,708.57% -34.62% -85.71% 88.98% -199.22% 8.47% -
  Horiz. % 477.12% -29.66% -22.03% -11.86% -107.63% 108.47% 100.00%
ROE 29.49 % -1.71 % -1.23 % -0.65 % -6.21 % 8.05 % 7.89 % 24.55%
  YoY % 1,824.56% -39.02% -89.23% 89.53% -177.14% 2.03% -
  Horiz. % 373.76% -21.67% -15.59% -8.24% -78.71% 102.03% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 787.31 809.72 798.75 839.40 790.88 1,119.94 1,006.46 -4.01%
  YoY % -2.77% 1.37% -4.84% 6.13% -29.38% 11.28% -
  Horiz. % 78.23% 80.45% 79.36% 83.40% 78.58% 111.28% 100.00%
EPS 46.77 -1.99 -1.23 -0.80 -8.11 11.31 11.57 26.19%
  YoY % 2,450.25% -61.79% -53.75% 90.14% -171.71% -2.25% -
  Horiz. % 404.24% -17.20% -10.63% -6.91% -70.10% 97.75% 100.00%
DPS 10.00 0.00 4.00 4.00 11.28 18.00 16.00 -7.53%
  YoY % 0.00% 0.00% 0.00% -64.54% -37.33% 12.50% -
  Horiz. % 62.50% 0.00% 25.00% 25.00% 70.50% 112.50% 100.00%
NAPS 1.5859 1.1615 1.0000 1.2232 1.3074 1.4059 1.4652 1.33%
  YoY % 36.54% 16.15% -18.25% -6.44% -7.01% -4.05% -
  Horiz. % 108.24% 79.27% 68.25% 83.48% 89.23% 95.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 787.31 809.72 797.50 843.13 955.95 1,111.45 1,006.63 -4.01%
  YoY % -2.77% 1.53% -5.41% -11.80% -13.99% 10.41% -
  Horiz. % 78.21% 80.44% 79.22% 83.76% 94.97% 110.41% 100.00%
EPS 46.77 -1.99 -1.22 -0.80 -9.81 11.23 11.57 26.19%
  YoY % 2,450.25% -63.11% -52.50% 91.85% -187.36% -2.94% -
  Horiz. % 404.24% -17.20% -10.54% -6.91% -84.79% 97.06% 100.00%
DPS 10.00 0.00 4.01 4.01 13.64 17.96 15.99 -7.52%
  YoY % 0.00% 0.00% 0.00% -70.60% -24.05% 12.32% -
  Horiz. % 62.54% 0.00% 25.08% 25.08% 85.30% 112.32% 100.00%
NAPS 1.5859 1.1615 0.9984 1.2286 1.5803 1.3952 1.4655 1.32%
  YoY % 36.54% 16.34% -18.74% -22.26% 13.27% -4.80% -
  Horiz. % 108.22% 79.26% 68.13% 83.83% 107.83% 95.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.7200 0.5700 0.6500 0.9000 1.0300 1.2200 1.4500 -
P/RPS 0.09 0.07 0.08 0.11 0.13 0.11 0.14 -7.09%
  YoY % 28.57% -12.50% -27.27% -15.38% 18.18% -21.43% -
  Horiz. % 64.29% 50.00% 57.14% 78.57% 92.86% 78.57% 100.00%
P/EPS 1.54 -28.68 -53.02 -112.64 -12.69 10.78 12.54 -29.48%
  YoY % 105.37% 45.91% 52.93% -787.63% -217.72% -14.04% -
  Horiz. % 12.28% -228.71% -422.81% -898.25% -101.20% 85.96% 100.00%
EY 64.95 -3.49 -1.89 -0.89 -7.88 9.27 7.98 41.78%
  YoY % 1,961.03% -84.66% -112.36% 88.71% -185.01% 16.17% -
  Horiz. % 813.91% -43.73% -23.68% -11.15% -98.75% 116.17% 100.00%
DY 13.89 0.00 6.15 4.44 10.95 14.75 11.03 3.91%
  YoY % 0.00% 0.00% 38.51% -59.45% -25.76% 33.73% -
  Horiz. % 125.93% 0.00% 55.76% 40.25% 99.27% 133.73% 100.00%
P/NAPS 0.45 0.49 0.65 0.74 0.79 0.87 0.99 -12.30%
  YoY % -8.16% -24.62% -12.16% -6.33% -9.20% -12.12% -
  Horiz. % 45.45% 49.49% 65.66% 74.75% 79.80% 87.88% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/07/13 31/07/12 27/07/11 29/07/10 31/07/09 31/07/08 08/08/07 -
Price 0.7600 0.6100 0.6400 0.8200 0.9500 1.2000 1.2500 -
P/RPS 0.10 0.08 0.08 0.10 0.12 0.11 0.12 -2.99%
  YoY % 25.00% 0.00% -20.00% -16.67% 9.09% -8.33% -
  Horiz. % 83.33% 66.67% 66.67% 83.33% 100.00% 91.67% 100.00%
P/EPS 1.63 -30.70 -52.20 -102.62 -11.71 10.61 10.81 -27.02%
  YoY % 105.31% 41.19% 49.13% -776.35% -210.37% -1.85% -
  Horiz. % 15.08% -284.00% -482.89% -949.31% -108.33% 98.15% 100.00%
EY 61.53 -3.26 -1.92 -0.97 -8.54 9.43 9.25 37.10%
  YoY % 1,987.42% -69.79% -97.94% 88.64% -190.56% 1.95% -
  Horiz. % 665.19% -35.24% -20.76% -10.49% -92.32% 101.95% 100.00%
DY 13.16 0.00 6.25 4.88 11.88 15.00 12.80 0.46%
  YoY % 0.00% 0.00% 28.07% -58.92% -20.80% 17.19% -
  Horiz. % 102.81% 0.00% 48.83% 38.12% 92.81% 117.19% 100.00%
P/NAPS 0.48 0.53 0.64 0.67 0.73 0.85 0.85 -9.08%
  YoY % -9.43% -17.19% -4.48% -8.22% -14.12% 0.00% -
  Horiz. % 56.47% 62.35% 75.29% 78.82% 85.88% 100.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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