Highlights

[TEXCHEM] YoY TTM Result on 2010-09-30 [#3]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 28-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -210.34%    YoY -     74.54%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 957,340 1,005,984 975,050 1,038,076 1,054,342 1,465,335 1,233,407 -4.13%
  YoY % -4.84% 3.17% -6.07% -1.54% -28.05% 18.80% -
  Horiz. % 77.62% 81.56% 79.05% 84.16% 85.48% 118.80% 100.00%
PBT -15,906 8,962 5,415 -426 -12,881 21,714 20,611 -
  YoY % -277.48% 65.50% 1,371.13% 96.69% -159.32% 5.35% -
  Horiz. % -77.17% 43.48% 26.27% -2.07% -62.50% 105.35% 100.00%
Tax 68,851 -8,500 -10,173 -4,209 -1,758 -7,486 -5,482 -
  YoY % 910.01% 16.45% -141.70% -139.42% 76.52% -36.56% -
  Horiz. % -1,255.95% 155.05% 185.57% 76.78% 32.07% 136.56% 100.00%
NP 52,945 462 -4,758 -4,635 -14,639 14,228 15,129 23.19%
  YoY % 11,359.96% 109.71% -2.65% 68.34% -202.89% -5.96% -
  Horiz. % 349.96% 3.05% -31.45% -30.64% -96.76% 94.04% 100.00%
NP to SH 58,015 -54 -3,371 -3,091 -12,141 11,317 13,379 27.67%
  YoY % 107,535.18% 98.40% -9.06% 74.54% -207.28% -15.41% -
  Horiz. % 433.63% -0.40% -25.20% -23.10% -90.75% 84.59% 100.00%
Tax Rate - % 94.84 % 187.87 % - % - % 34.48 % 26.60 % -
  YoY % 0.00% -49.52% 0.00% 0.00% 0.00% 29.62% -
  Horiz. % 0.00% 356.54% 706.28% 0.00% 0.00% 129.62% 100.00%
Total Cost 904,395 1,005,522 979,808 1,042,711 1,068,981 1,451,107 1,218,278 -4.84%
  YoY % -10.06% 2.62% -6.03% -2.46% -26.33% 19.11% -
  Horiz. % 74.24% 82.54% 80.43% 85.59% 87.75% 119.11% 100.00%
Net Worth 180,377 141,311 144,812 145,964 159,649 176,285 176,388 0.37%
  YoY % 27.65% -2.42% -0.79% -8.57% -9.44% -0.06% -
  Horiz. % 102.26% 80.11% 82.10% 82.75% 90.51% 99.94% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 12,410 0 2,491 7,461 9,459 22,299 21,091 -8.45%
  YoY % 0.00% 0.00% -66.60% -21.12% -57.58% 5.73% -
  Horiz. % 58.84% 0.00% 11.81% 35.38% 44.85% 105.73% 100.00%
Div Payout % 21.39 % - % - % - % - % 197.05 % 157.65 % -28.29%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 24.99% -
  Horiz. % 13.57% 0.00% 0.00% 0.00% 0.00% 124.99% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 180,377 141,311 144,812 145,964 159,649 176,285 176,388 0.37%
  YoY % 27.65% -2.42% -0.79% -8.57% -9.44% -0.06% -
  Horiz. % 102.26% 80.11% 82.10% 82.75% 90.51% 99.94% 100.00%
NOSH 124,099 124,099 124,334 124,404 123,529 124,390 124,129 -0.00%
  YoY % 0.00% -0.19% -0.06% 0.71% -0.69% 0.21% -
  Horiz. % 99.98% 99.98% 100.17% 100.22% 99.52% 100.21% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.53 % 0.05 % -0.49 % -0.45 % -1.39 % 0.97 % 1.23 % 28.44%
  YoY % 10,960.00% 110.20% -8.89% 67.63% -243.30% -21.14% -
  Horiz. % 449.59% 4.07% -39.84% -36.59% -113.01% 78.86% 100.00%
ROE 32.16 % -0.04 % -2.33 % -2.12 % -7.60 % 6.42 % 7.58 % 27.21%
  YoY % 80,500.01% 98.28% -9.91% 72.11% -218.38% -15.30% -
  Horiz. % 424.27% -0.53% -30.74% -27.97% -100.26% 84.70% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 771.43 810.63 784.21 834.43 853.51 1,178.01 993.64 -4.13%
  YoY % -4.84% 3.37% -6.02% -2.24% -27.55% 18.56% -
  Horiz. % 77.64% 81.58% 78.92% 83.98% 85.90% 118.56% 100.00%
EPS 46.75 -0.04 -2.71 -2.48 -9.83 9.10 10.78 27.67%
  YoY % 116,975.00% 98.52% -9.27% 74.77% -208.02% -15.58% -
  Horiz. % 433.67% -0.37% -25.14% -23.01% -91.19% 84.42% 100.00%
DPS 10.00 0.00 2.00 6.00 7.66 18.00 17.00 -8.46%
  YoY % 0.00% 0.00% -66.67% -21.67% -57.44% 5.88% -
  Horiz. % 58.82% 0.00% 11.76% 35.29% 45.06% 105.88% 100.00%
NAPS 1.4535 1.1387 1.1647 1.1733 1.2924 1.4172 1.4210 0.38%
  YoY % 27.65% -2.23% -0.73% -9.22% -8.81% -0.27% -
  Horiz. % 102.29% 80.13% 81.96% 82.57% 90.95% 99.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 771.43 810.63 785.70 836.49 849.60 1,180.78 993.89 -4.13%
  YoY % -4.84% 3.17% -6.07% -1.54% -28.05% 18.80% -
  Horiz. % 77.62% 81.56% 79.05% 84.16% 85.48% 118.80% 100.00%
EPS 46.75 -0.04 -2.72 -2.49 -9.78 9.12 10.78 27.67%
  YoY % 116,975.00% 98.53% -9.24% 74.54% -207.24% -15.40% -
  Horiz. % 433.67% -0.37% -25.23% -23.10% -90.72% 84.60% 100.00%
DPS 10.00 0.00 2.01 6.01 7.62 17.97 17.00 -8.46%
  YoY % 0.00% 0.00% -66.56% -21.13% -57.60% 5.71% -
  Horiz. % 58.82% 0.00% 11.82% 35.35% 44.82% 105.71% 100.00%
NAPS 1.4535 1.1387 1.1669 1.1762 1.2865 1.4205 1.4214 0.37%
  YoY % 27.65% -2.42% -0.79% -8.57% -9.43% -0.06% -
  Horiz. % 102.26% 80.11% 82.10% 82.75% 90.51% 99.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.8550 0.5700 0.6300 0.8500 0.9200 1.1800 1.3000 -
P/RPS 0.11 0.07 0.08 0.10 0.11 0.10 0.13 -2.74%
  YoY % 57.14% -12.50% -20.00% -9.09% 10.00% -23.08% -
  Horiz. % 84.62% 53.85% 61.54% 76.92% 84.62% 76.92% 100.00%
P/EPS 1.83 -1,309.93 -23.24 -34.21 -9.36 12.97 12.06 -26.95%
  YoY % 100.14% -5,536.53% 32.07% -265.49% -172.17% 7.55% -
  Horiz. % 15.17% -10,861.77% -192.70% -283.66% -77.61% 107.55% 100.00%
EY 54.68 -0.08 -4.30 -2.92 -10.68 7.71 8.29 36.91%
  YoY % 68,450.01% 98.14% -47.26% 72.66% -238.52% -7.00% -
  Horiz. % 659.59% -0.97% -51.87% -35.22% -128.83% 93.00% 100.00%
DY 11.70 0.00 3.17 7.06 8.32 15.25 13.08 -1.84%
  YoY % 0.00% 0.00% -55.10% -15.14% -45.44% 16.59% -
  Horiz. % 89.45% 0.00% 24.24% 53.98% 63.61% 116.59% 100.00%
P/NAPS 0.59 0.50 0.54 0.72 0.71 0.83 0.91 -6.96%
  YoY % 18.00% -7.41% -25.00% 1.41% -14.46% -8.79% -
  Horiz. % 64.84% 54.95% 59.34% 79.12% 78.02% 91.21% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/10/13 31/10/12 25/10/11 28/10/10 30/10/09 05/11/08 02/11/07 -
Price 0.9150 0.6100 0.6200 0.8000 0.9400 0.9600 1.2800 -
P/RPS 0.12 0.08 0.08 0.10 0.11 0.08 0.13 -1.32%
  YoY % 50.00% 0.00% -20.00% -9.09% 37.50% -38.46% -
  Horiz. % 92.31% 61.54% 61.54% 76.92% 84.62% 61.54% 100.00%
P/EPS 1.96 -1,401.86 -22.87 -32.20 -9.56 10.55 11.88 -25.92%
  YoY % 100.14% -6,029.69% 28.98% -236.82% -190.62% -11.20% -
  Horiz. % 16.50% -11,800.17% -192.51% -271.04% -80.47% 88.80% 100.00%
EY 51.09 -0.07 -4.37 -3.11 -10.46 9.48 8.42 35.02%
  YoY % 73,085.71% 98.40% -40.51% 70.27% -210.34% 12.59% -
  Horiz. % 606.77% -0.83% -51.90% -36.94% -124.23% 112.59% 100.00%
DY 10.93 0.00 3.23 7.50 8.15 18.75 13.28 -3.19%
  YoY % 0.00% 0.00% -56.93% -7.98% -56.53% 41.19% -
  Horiz. % 82.30% 0.00% 24.32% 56.48% 61.37% 141.19% 100.00%
P/NAPS 0.63 0.54 0.53 0.68 0.73 0.68 0.90 -5.77%
  YoY % 16.67% 1.89% -22.06% -6.85% 7.35% -24.44% -
  Horiz. % 70.00% 60.00% 58.89% 75.56% 81.11% 75.56% 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
 
 

402  413  594  1038 

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 0.060.00 
 AT 0.0850.00 
 MAHSING 1.12-0.01 
 LUSTER 0.19-0.005 
 MLAB 0.03+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