Highlights

[TEXCHEM] YoY TTM Result on 2015-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     5.57%    YoY -     1,429.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,114,512 1,072,574 1,046,936 1,059,991 946,315 977,044 1,004,851 1.74%
  YoY % 3.91% 2.45% -1.23% 12.01% -3.15% -2.77% -
  Horiz. % 110.91% 106.74% 104.19% 105.49% 94.17% 97.23% 100.00%
PBT 11,874 9,349 10,883 11,988 5,669 -15,591 7,294 8.46%
  YoY % 27.01% -14.10% -9.22% 111.47% 136.36% -313.75% -
  Horiz. % 162.79% 128.17% 149.20% 164.35% 77.72% -213.75% 100.00%
Tax -12,828 -9,847 -10,619 -7,569 -10,193 70,633 -10,835 2.85%
  YoY % -30.27% 7.27% -40.30% 25.74% -114.43% 751.90% -
  Horiz. % 118.39% 90.88% 98.01% 69.86% 94.07% -651.90% 100.00%
NP -954 -498 264 4,419 -4,524 55,042 -3,541 -19.63%
  YoY % -91.57% -288.64% -94.03% 197.68% -108.22% 1,654.42% -
  Horiz. % 26.94% 14.06% -7.46% -124.80% 127.76% -1,554.42% 100.00%
NP to SH -2,273 2,336 -1,236 5,535 362 58,035 -2,466 -1.35%
  YoY % -197.30% 289.00% -122.33% 1,429.01% -99.38% 2,453.41% -
  Horiz. % 92.17% -94.73% 50.12% -224.45% -14.68% -2,353.41% 100.00%
Tax Rate 108.03 % 105.33 % 97.57 % 63.14 % 179.80 % - % 148.55 % -5.17%
  YoY % 2.56% 7.95% 54.53% -64.88% 0.00% 0.00% -
  Horiz. % 72.72% 70.91% 65.68% 42.50% 121.04% 0.00% 100.00%
Total Cost 1,115,466 1,073,072 1,046,672 1,055,572 950,839 922,002 1,008,392 1.70%
  YoY % 3.95% 2.52% -0.84% 11.01% 3.13% -8.57% -
  Horiz. % 110.62% 106.41% 103.80% 104.68% 94.29% 91.43% 100.00%
Net Worth 250,573 275,512 275,083 300,935 182,691 196,808 144,140 9.65%
  YoY % -9.05% 0.16% -8.59% 64.72% -7.17% 36.54% -
  Horiz. % 173.84% 191.14% 190.84% 208.78% 126.74% 136.54% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 12,409 12,192 12,394 18,609 0 12,410 0 -
  YoY % 1.78% -1.63% -33.40% 0.00% 0.00% 0.00% -
  Horiz. % 99.99% 98.24% 99.87% 149.95% 0.00% 100.00% -
Div Payout % - % 521.95 % - % 336.22 % - % 21.39 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 2,440.16% 0.00% 1,571.86% 0.00% 100.00% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 250,573 275,512 275,083 300,935 182,691 196,808 144,140 9.65%
  YoY % -9.05% 0.16% -8.59% 64.72% -7.17% 36.54% -
  Horiz. % 173.84% 191.14% 190.84% 208.78% 126.74% 136.54% 100.00%
NOSH 121,508 121,580 122,118 124,000 126,666 124,099 124,099 -0.35%
  YoY % -0.06% -0.44% -1.52% -2.11% 2.07% 0.00% -
  Horiz. % 97.91% 97.97% 98.40% 99.92% 102.07% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -0.09 % -0.05 % 0.03 % 0.42 % -0.48 % 5.63 % -0.35 % -20.25%
  YoY % -80.00% -266.67% -92.86% 187.50% -108.53% 1,708.57% -
  Horiz. % 25.71% 14.29% -8.57% -120.00% 137.14% -1,608.57% 100.00%
ROE -0.91 % 0.85 % -0.45 % 1.84 % 0.20 % 29.49 % -1.71 % -9.98%
  YoY % -207.06% 288.89% -124.46% 820.00% -99.32% 1,824.56% -
  Horiz. % 53.22% -49.71% 26.32% -107.60% -11.70% -1,724.56% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 917.23 882.20 857.31 854.83 747.09 787.31 809.72 2.10%
  YoY % 3.97% 2.90% 0.29% 14.42% -5.11% -2.77% -
  Horiz. % 113.28% 108.95% 105.88% 105.57% 92.27% 97.23% 100.00%
EPS -1.87 1.92 -1.01 4.46 0.29 46.77 -1.99 -1.03%
  YoY % -197.40% 290.10% -122.65% 1,437.93% -99.38% 2,450.25% -
  Horiz. % 93.97% -96.48% 50.75% -224.12% -14.57% -2,350.25% 100.00%
DPS 10.21 10.03 10.00 15.00 0.00 10.00 0.00 -
  YoY % 1.79% 0.30% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 102.10% 100.30% 100.00% 150.00% 0.00% 100.00% -
NAPS 2.0622 2.2661 2.2526 2.4269 1.4423 1.5859 1.1615 10.04%
  YoY % -9.00% 0.60% -7.18% 68.27% -9.05% 36.54% -
  Horiz. % 177.55% 195.10% 193.94% 208.95% 124.18% 136.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 898.08 864.29 843.63 854.15 762.55 787.31 809.72 1.74%
  YoY % 3.91% 2.45% -1.23% 12.01% -3.14% -2.77% -
  Horiz. % 110.91% 106.74% 104.19% 105.49% 94.17% 97.23% 100.00%
EPS -1.83 1.88 -1.00 4.46 0.29 46.77 -1.99 -1.39%
  YoY % -197.34% 288.00% -122.42% 1,437.93% -99.38% 2,450.25% -
  Horiz. % 91.96% -94.47% 50.25% -224.12% -14.57% -2,350.25% 100.00%
DPS 10.00 9.83 9.99 15.00 0.00 10.00 0.00 -
  YoY % 1.73% -1.60% -33.40% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 98.30% 99.90% 150.00% 0.00% 100.00% -
NAPS 2.0191 2.2201 2.2166 2.4250 1.4721 1.5859 1.1615 9.65%
  YoY % -9.05% 0.16% -8.59% 64.73% -7.18% 36.54% -
  Horiz. % 173.84% 191.14% 190.84% 208.78% 126.74% 136.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.8250 1.4100 1.5600 1.5000 0.7700 0.7200 0.5700 -
P/RPS 0.09 0.16 0.18 0.18 0.10 0.09 0.07 4.28%
  YoY % -43.75% -11.11% 0.00% 80.00% 11.11% 28.57% -
  Horiz. % 128.57% 228.57% 257.14% 257.14% 142.86% 128.57% 100.00%
P/EPS -44.10 73.39 -154.13 33.60 269.43 1.54 -28.68 7.43%
  YoY % -160.09% 147.62% -558.72% -87.53% 17,395.46% 105.37% -
  Horiz. % 153.77% -255.89% 537.41% -117.15% -939.44% -5.37% 100.00%
EY -2.27 1.36 -0.65 2.98 0.37 64.95 -3.49 -6.91%
  YoY % -266.91% 309.23% -121.81% 705.41% -99.43% 1,961.03% -
  Horiz. % 65.04% -38.97% 18.62% -85.39% -10.60% -1,861.03% 100.00%
DY 12.38 7.11 6.41 10.00 0.00 13.89 0.00 -
  YoY % 74.12% 10.92% -35.90% 0.00% 0.00% 0.00% -
  Horiz. % 89.13% 51.19% 46.15% 71.99% 0.00% 100.00% -
P/NAPS 0.40 0.62 0.69 0.62 0.53 0.45 0.49 -3.32%
  YoY % -35.48% -10.14% 11.29% 16.98% 17.78% -8.16% -
  Horiz. % 81.63% 126.53% 140.82% 126.53% 108.16% 91.84% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/07/18 31/07/17 27/07/16 30/07/15 24/07/14 31/07/13 31/07/12 -
Price 0.8150 1.2900 1.6000 1.6500 0.7950 0.7600 0.6100 -
P/RPS 0.09 0.15 0.19 0.19 0.11 0.10 0.08 1.98%
  YoY % -40.00% -21.05% 0.00% 72.73% 10.00% 25.00% -
  Horiz. % 112.50% 187.50% 237.50% 237.50% 137.50% 125.00% 100.00%
P/EPS -43.57 67.14 -158.08 36.96 278.18 1.63 -30.70 6.01%
  YoY % -164.89% 142.47% -527.71% -86.71% 16,966.26% 105.31% -
  Horiz. % 141.92% -218.70% 514.92% -120.39% -906.12% -5.31% 100.00%
EY -2.30 1.49 -0.63 2.71 0.36 61.53 -3.26 -5.65%
  YoY % -254.36% 336.51% -123.25% 652.78% -99.41% 1,987.42% -
  Horiz. % 70.55% -45.71% 19.33% -83.13% -11.04% -1,887.42% 100.00%
DY 12.53 7.77 6.25 9.09 0.00 13.16 0.00 -
  YoY % 61.26% 24.32% -31.24% 0.00% 0.00% 0.00% -
  Horiz. % 95.21% 59.04% 47.49% 69.07% 0.00% 100.00% -
P/NAPS 0.40 0.57 0.71 0.68 0.55 0.48 0.53 -4.58%
  YoY % -29.82% -19.72% 4.41% 23.64% 14.58% -9.43% -
  Horiz. % 75.47% 107.55% 133.96% 128.30% 103.77% 90.57% 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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS