Highlights

[TEXCHEM] YoY TTM Result on 2011-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 27-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     45.50%    YoY -     -52.51%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 946,315 977,044 1,004,851 989,689 1,046,318 1,186,326 1,379,298 -6.08%
  YoY % -3.15% -2.77% 1.53% -5.41% -11.80% -13.99% -
  Horiz. % 68.61% 70.84% 72.85% 71.75% 75.86% 86.01% 100.00%
PBT 5,669 -15,591 7,294 3,908 3,859 -12,529 25,355 -22.08%
  YoY % 136.36% -313.75% 86.64% 1.27% 130.80% -149.41% -
  Horiz. % 22.36% -61.49% 28.77% 15.41% 15.22% -49.41% 100.00%
Tax -10,193 70,633 -10,835 -6,507 -5,349 -2,496 -7,652 4.89%
  YoY % -114.43% 751.90% -66.51% -21.65% -114.30% 67.38% -
  Horiz. % 133.21% -923.07% 141.60% 85.04% 69.90% 32.62% 100.00%
NP -4,524 55,042 -3,541 -2,599 -1,490 -15,025 17,703 -
  YoY % -108.22% 1,654.42% -36.24% -74.43% 90.08% -184.87% -
  Horiz. % -25.55% 310.92% -20.00% -14.68% -8.42% -84.87% 100.00%
NP to SH 362 58,035 -2,466 -1,519 -996 -12,171 13,934 -45.56%
  YoY % -99.38% 2,453.41% -62.34% -52.51% 91.82% -187.35% -
  Horiz. % 2.60% 416.50% -17.70% -10.90% -7.15% -87.35% 100.00%
Tax Rate 179.80 % - % 148.55 % 166.50 % 138.61 % - % 30.18 % 34.62%
  YoY % 0.00% 0.00% -10.78% 20.12% 0.00% 0.00% -
  Horiz. % 595.76% 0.00% 492.21% 551.69% 459.28% 0.00% 100.00%
Total Cost 950,839 922,002 1,008,392 992,288 1,047,808 1,201,351 1,361,595 -5.81%
  YoY % 3.13% -8.57% 1.62% -5.30% -12.78% -11.77% -
  Horiz. % 69.83% 67.71% 74.06% 72.88% 76.95% 88.23% 100.00%
Net Worth 182,691 196,808 144,140 123,904 152,473 196,110 173,147 0.90%
  YoY % -7.17% 36.54% 16.33% -18.74% -22.25% 13.26% -
  Horiz. % 105.51% 113.67% 83.25% 71.56% 88.06% 113.26% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 0 12,410 0 4,980 4,973 16,922 22,284 -
  YoY % 0.00% 0.00% 0.00% 0.13% -70.61% -24.06% -
  Horiz. % 0.00% 55.69% 0.00% 22.35% 22.32% 75.94% 100.00%
Div Payout % - % 21.39 % - % - % - % - % 159.93 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 13.37% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 182,691 196,808 144,140 123,904 152,473 196,110 173,147 0.90%
  YoY % -7.17% 36.54% 16.33% -18.74% -22.25% 13.26% -
  Horiz. % 105.51% 113.67% 83.25% 71.56% 88.06% 113.26% 100.00%
NOSH 126,666 124,099 124,099 123,904 124,651 150,000 123,157 0.47%
  YoY % 2.07% 0.00% 0.16% -0.60% -16.90% 21.79% -
  Horiz. % 102.85% 100.76% 100.76% 100.61% 101.21% 121.79% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -0.48 % 5.63 % -0.35 % -0.26 % -0.14 % -1.27 % 1.28 % -
  YoY % -108.53% 1,708.57% -34.62% -85.71% 88.98% -199.22% -
  Horiz. % -37.50% 439.84% -27.34% -20.31% -10.94% -99.22% 100.00%
ROE 0.20 % 29.49 % -1.71 % -1.23 % -0.65 % -6.21 % 8.05 % -45.97%
  YoY % -99.32% 1,824.56% -39.02% -89.23% 89.53% -177.14% -
  Horiz. % 2.48% 366.34% -21.24% -15.28% -8.07% -77.14% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 747.09 787.31 809.72 798.75 839.40 790.88 1,119.94 -6.52%
  YoY % -5.11% -2.77% 1.37% -4.84% 6.13% -29.38% -
  Horiz. % 66.71% 70.30% 72.30% 71.32% 74.95% 70.62% 100.00%
EPS 0.29 46.77 -1.99 -1.23 -0.80 -8.11 11.31 -45.68%
  YoY % -99.38% 2,450.25% -61.79% -53.75% 90.14% -171.71% -
  Horiz. % 2.56% 413.53% -17.60% -10.88% -7.07% -71.71% 100.00%
DPS 0.00 10.00 0.00 4.00 4.00 11.28 18.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -64.54% -37.33% -
  Horiz. % 0.00% 55.56% 0.00% 22.22% 22.22% 62.67% 100.00%
NAPS 1.4423 1.5859 1.1615 1.0000 1.2232 1.3074 1.4059 0.43%
  YoY % -9.05% 36.54% 16.15% -18.25% -6.44% -7.01% -
  Horiz. % 102.59% 112.80% 82.62% 71.13% 87.00% 92.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 762.55 787.31 809.72 797.50 843.13 955.95 1,111.45 -6.08%
  YoY % -3.14% -2.77% 1.53% -5.41% -11.80% -13.99% -
  Horiz. % 68.61% 70.84% 72.85% 71.75% 75.86% 86.01% 100.00%
EPS 0.29 46.77 -1.99 -1.22 -0.80 -9.81 11.23 -45.62%
  YoY % -99.38% 2,450.25% -63.11% -52.50% 91.85% -187.36% -
  Horiz. % 2.58% 416.47% -17.72% -10.86% -7.12% -87.36% 100.00%
DPS 0.00 10.00 0.00 4.01 4.01 13.64 17.96 -
  YoY % 0.00% 0.00% 0.00% 0.00% -70.60% -24.05% -
  Horiz. % 0.00% 55.68% 0.00% 22.33% 22.33% 75.95% 100.00%
NAPS 1.4721 1.5859 1.1615 0.9984 1.2286 1.5803 1.3952 0.90%
  YoY % -7.18% 36.54% 16.34% -18.74% -22.26% 13.27% -
  Horiz. % 105.51% 113.67% 83.25% 71.56% 88.06% 113.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.7700 0.7200 0.5700 0.6500 0.9000 1.0300 1.2200 -
P/RPS 0.10 0.09 0.07 0.08 0.11 0.13 0.11 -1.58%
  YoY % 11.11% 28.57% -12.50% -27.27% -15.38% 18.18% -
  Horiz. % 90.91% 81.82% 63.64% 72.73% 100.00% 118.18% 100.00%
P/EPS 269.43 1.54 -28.68 -53.02 -112.64 -12.69 10.78 70.95%
  YoY % 17,395.46% 105.37% 45.91% 52.93% -787.63% -217.72% -
  Horiz. % 2,499.35% 14.29% -266.05% -491.84% -1,044.90% -117.72% 100.00%
EY 0.37 64.95 -3.49 -1.89 -0.89 -7.88 9.27 -41.53%
  YoY % -99.43% 1,961.03% -84.66% -112.36% 88.71% -185.01% -
  Horiz. % 3.99% 700.65% -37.65% -20.39% -9.60% -85.01% 100.00%
DY 0.00 13.89 0.00 6.15 4.44 10.95 14.75 -
  YoY % 0.00% 0.00% 0.00% 38.51% -59.45% -25.76% -
  Horiz. % 0.00% 94.17% 0.00% 41.69% 30.10% 74.24% 100.00%
P/NAPS 0.53 0.45 0.49 0.65 0.74 0.79 0.87 -7.92%
  YoY % 17.78% -8.16% -24.62% -12.16% -6.33% -9.20% -
  Horiz. % 60.92% 51.72% 56.32% 74.71% 85.06% 90.80% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 24/07/14 31/07/13 31/07/12 27/07/11 29/07/10 31/07/09 31/07/08 -
Price 0.7950 0.7600 0.6100 0.6400 0.8200 0.9500 1.2000 -
P/RPS 0.11 0.10 0.08 0.08 0.10 0.12 0.11 -
  YoY % 10.00% 25.00% 0.00% -20.00% -16.67% 9.09% -
  Horiz. % 100.00% 90.91% 72.73% 72.73% 90.91% 109.09% 100.00%
P/EPS 278.18 1.63 -30.70 -52.20 -102.62 -11.71 10.61 72.32%
  YoY % 16,966.26% 105.31% 41.19% 49.13% -776.35% -210.37% -
  Horiz. % 2,621.87% 15.36% -289.35% -491.99% -967.20% -110.37% 100.00%
EY 0.36 61.53 -3.26 -1.92 -0.97 -8.54 9.43 -41.96%
  YoY % -99.41% 1,987.42% -69.79% -97.94% 88.64% -190.56% -
  Horiz. % 3.82% 652.49% -34.57% -20.36% -10.29% -90.56% 100.00%
DY 0.00 13.16 0.00 6.25 4.88 11.88 15.00 -
  YoY % 0.00% 0.00% 0.00% 28.07% -58.92% -20.80% -
  Horiz. % 0.00% 87.73% 0.00% 41.67% 32.53% 79.20% 100.00%
P/NAPS 0.55 0.48 0.53 0.64 0.67 0.73 0.85 -7.00%
  YoY % 14.58% -9.43% -17.19% -4.48% -8.22% -14.12% -
  Horiz. % 64.71% 56.47% 62.35% 75.29% 78.82% 85.88% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  392  611  1048 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.11-0.02 
 MLAB 0.0250.00 
 LUSTER 0.19-0.005 
 DSONIC-WA 0.235+0.025 

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