Highlights

[TEXCHEM] YoY TTM Result on 2013-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 31-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     14.43%    YoY -     2,453.41%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,046,936 1,059,991 946,315 977,044 1,004,851 989,689 1,046,318 0.01%
  YoY % -1.23% 12.01% -3.15% -2.77% 1.53% -5.41% -
  Horiz. % 100.06% 101.31% 90.44% 93.38% 96.04% 94.59% 100.00%
PBT 10,883 11,988 5,669 -15,591 7,294 3,908 3,859 18.84%
  YoY % -9.22% 111.47% 136.36% -313.75% 86.64% 1.27% -
  Horiz. % 282.02% 310.65% 146.90% -404.02% 189.01% 101.27% 100.00%
Tax -10,619 -7,569 -10,193 70,633 -10,835 -6,507 -5,349 12.10%
  YoY % -40.30% 25.74% -114.43% 751.90% -66.51% -21.65% -
  Horiz. % 198.52% 141.50% 190.56% -1,320.49% 202.56% 121.65% 100.00%
NP 264 4,419 -4,524 55,042 -3,541 -2,599 -1,490 -
  YoY % -94.03% 197.68% -108.22% 1,654.42% -36.24% -74.43% -
  Horiz. % -17.72% -296.58% 303.62% -3,694.09% 237.65% 174.43% 100.00%
NP to SH -1,236 5,535 362 58,035 -2,466 -1,519 -996 3.66%
  YoY % -122.33% 1,429.01% -99.38% 2,453.41% -62.34% -52.51% -
  Horiz. % 124.10% -555.72% -36.35% -5,826.81% 247.59% 152.51% 100.00%
Tax Rate 97.57 % 63.14 % 179.80 % - % 148.55 % 166.50 % 138.61 % -5.68%
  YoY % 54.53% -64.88% 0.00% 0.00% -10.78% 20.12% -
  Horiz. % 70.39% 45.55% 129.72% 0.00% 107.17% 120.12% 100.00%
Total Cost 1,046,672 1,055,572 950,839 922,002 1,008,392 992,288 1,047,808 -0.02%
  YoY % -0.84% 11.01% 3.13% -8.57% 1.62% -5.30% -
  Horiz. % 99.89% 100.74% 90.75% 87.99% 96.24% 94.70% 100.00%
Net Worth 275,083 300,935 182,691 196,808 144,140 123,904 152,473 10.32%
  YoY % -8.59% 64.72% -7.17% 36.54% 16.33% -18.74% -
  Horiz. % 180.41% 197.37% 119.82% 129.08% 94.54% 81.26% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 12,394 18,609 0 12,410 0 4,980 4,973 16.42%
  YoY % -33.40% 0.00% 0.00% 0.00% 0.00% 0.13% -
  Horiz. % 249.22% 374.19% 0.00% 249.55% 0.00% 100.13% 100.00%
Div Payout % - % 336.22 % - % 21.39 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,571.86% 0.00% 100.00% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 275,083 300,935 182,691 196,808 144,140 123,904 152,473 10.32%
  YoY % -8.59% 64.72% -7.17% 36.54% 16.33% -18.74% -
  Horiz. % 180.41% 197.37% 119.82% 129.08% 94.54% 81.26% 100.00%
NOSH 122,118 124,000 126,666 124,099 124,099 123,904 124,651 -0.34%
  YoY % -1.52% -2.11% 2.07% 0.00% 0.16% -0.60% -
  Horiz. % 97.97% 99.48% 101.62% 99.56% 99.56% 99.40% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.03 % 0.42 % -0.48 % 5.63 % -0.35 % -0.26 % -0.14 % -
  YoY % -92.86% 187.50% -108.53% 1,708.57% -34.62% -85.71% -
  Horiz. % -21.43% -300.00% 342.86% -4,021.43% 250.00% 185.71% 100.00%
ROE -0.45 % 1.84 % 0.20 % 29.49 % -1.71 % -1.23 % -0.65 % -5.94%
  YoY % -124.46% 820.00% -99.32% 1,824.56% -39.02% -89.23% -
  Horiz. % 69.23% -283.08% -30.77% -4,536.92% 263.08% 189.23% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 857.31 854.83 747.09 787.31 809.72 798.75 839.40 0.35%
  YoY % 0.29% 14.42% -5.11% -2.77% 1.37% -4.84% -
  Horiz. % 102.13% 101.84% 89.00% 93.79% 96.46% 95.16% 100.00%
EPS -1.01 4.46 0.29 46.77 -1.99 -1.23 -0.80 3.96%
  YoY % -122.65% 1,437.93% -99.38% 2,450.25% -61.79% -53.75% -
  Horiz. % 126.25% -557.50% -36.25% -5,846.25% 248.75% 153.75% 100.00%
DPS 10.00 15.00 0.00 10.00 0.00 4.00 4.00 16.48%
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.00% 375.00% 0.00% 250.00% 0.00% 100.00% 100.00%
NAPS 2.2526 2.4269 1.4423 1.5859 1.1615 1.0000 1.2232 10.70%
  YoY % -7.18% 68.27% -9.05% 36.54% 16.15% -18.25% -
  Horiz. % 184.16% 198.41% 117.91% 129.65% 94.96% 81.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 843.63 854.15 762.55 787.31 809.72 797.50 843.13 0.01%
  YoY % -1.23% 12.01% -3.14% -2.77% 1.53% -5.41% -
  Horiz. % 100.06% 101.31% 90.44% 93.38% 96.04% 94.59% 100.00%
EPS -1.00 4.46 0.29 46.77 -1.99 -1.22 -0.80 3.79%
  YoY % -122.42% 1,437.93% -99.38% 2,450.25% -63.11% -52.50% -
  Horiz. % 125.00% -557.50% -36.25% -5,846.25% 248.75% 152.50% 100.00%
DPS 9.99 15.00 0.00 10.00 0.00 4.01 4.01 16.42%
  YoY % -33.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 249.13% 374.06% 0.00% 249.38% 0.00% 100.00% 100.00%
NAPS 2.2166 2.4250 1.4721 1.5859 1.1615 0.9984 1.2286 10.32%
  YoY % -8.59% 64.73% -7.18% 36.54% 16.34% -18.74% -
  Horiz. % 180.42% 197.38% 119.82% 129.08% 94.54% 81.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.5600 1.5000 0.7700 0.7200 0.5700 0.6500 0.9000 -
P/RPS 0.18 0.18 0.10 0.09 0.07 0.08 0.11 8.55%
  YoY % 0.00% 80.00% 11.11% 28.57% -12.50% -27.27% -
  Horiz. % 163.64% 163.64% 90.91% 81.82% 63.64% 72.73% 100.00%
P/EPS -154.13 33.60 269.43 1.54 -28.68 -53.02 -112.64 5.36%
  YoY % -558.72% -87.53% 17,395.46% 105.37% 45.91% 52.93% -
  Horiz. % 136.83% -29.83% -239.20% -1.37% 25.46% 47.07% 100.00%
EY -0.65 2.98 0.37 64.95 -3.49 -1.89 -0.89 -5.10%
  YoY % -121.81% 705.41% -99.43% 1,961.03% -84.66% -112.36% -
  Horiz. % 73.03% -334.83% -41.57% -7,297.75% 392.13% 212.36% 100.00%
DY 6.41 10.00 0.00 13.89 0.00 6.15 4.44 6.31%
  YoY % -35.90% 0.00% 0.00% 0.00% 0.00% 38.51% -
  Horiz. % 144.37% 225.23% 0.00% 312.84% 0.00% 138.51% 100.00%
P/NAPS 0.69 0.62 0.53 0.45 0.49 0.65 0.74 -1.16%
  YoY % 11.29% 16.98% 17.78% -8.16% -24.62% -12.16% -
  Horiz. % 93.24% 83.78% 71.62% 60.81% 66.22% 87.84% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 27/07/16 30/07/15 24/07/14 31/07/13 31/07/12 27/07/11 29/07/10 -
Price 1.6000 1.6500 0.7950 0.7600 0.6100 0.6400 0.8200 -
P/RPS 0.19 0.19 0.11 0.10 0.08 0.08 0.10 11.28%
  YoY % 0.00% 72.73% 10.00% 25.00% 0.00% -20.00% -
  Horiz. % 190.00% 190.00% 110.00% 100.00% 80.00% 80.00% 100.00%
P/EPS -158.08 36.96 278.18 1.63 -30.70 -52.20 -102.62 7.46%
  YoY % -527.71% -86.71% 16,966.26% 105.31% 41.19% 49.13% -
  Horiz. % 154.04% -36.02% -271.08% -1.59% 29.92% 50.87% 100.00%
EY -0.63 2.71 0.36 61.53 -3.26 -1.92 -0.97 -6.93%
  YoY % -123.25% 652.78% -99.41% 1,987.42% -69.79% -97.94% -
  Horiz. % 64.95% -279.38% -37.11% -6,343.30% 336.08% 197.94% 100.00%
DY 6.25 9.09 0.00 13.16 0.00 6.25 4.88 4.21%
  YoY % -31.24% 0.00% 0.00% 0.00% 0.00% 28.07% -
  Horiz. % 128.07% 186.27% 0.00% 269.67% 0.00% 128.07% 100.00%
P/NAPS 0.71 0.68 0.55 0.48 0.53 0.64 0.67 0.97%
  YoY % 4.41% 23.64% 14.58% -9.43% -17.19% -4.48% -
  Horiz. % 105.97% 101.49% 82.09% 71.64% 79.10% 95.52% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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