Highlights

[TEXCHEM] YoY TTM Result on 2012-09-30 [#3]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 31-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     97.81%    YoY -     98.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,040,948 995,015 957,340 1,005,984 975,050 1,038,076 1,054,342 -0.21%
  YoY % 4.62% 3.94% -4.84% 3.17% -6.07% -1.54% -
  Horiz. % 98.73% 94.37% 90.80% 95.41% 92.48% 98.46% 100.00%
PBT 15,630 3,984 -15,906 8,962 5,415 -426 -12,881 -
  YoY % 292.32% 125.05% -277.48% 65.50% 1,371.13% 96.69% -
  Horiz. % -121.34% -30.93% 123.48% -69.58% -42.04% 3.31% 100.00%
Tax -8,715 -8,489 68,851 -8,500 -10,173 -4,209 -1,758 30.56%
  YoY % -2.66% -112.33% 910.01% 16.45% -141.70% -139.42% -
  Horiz. % 495.73% 482.88% -3,916.44% 483.50% 578.67% 239.42% 100.00%
NP 6,915 -4,505 52,945 462 -4,758 -4,635 -14,639 -
  YoY % 253.50% -108.51% 11,359.96% 109.71% -2.65% 68.34% -
  Horiz. % -47.24% 30.77% -361.67% -3.16% 32.50% 31.66% 100.00%
NP to SH 7,804 245 58,015 -54 -3,371 -3,091 -12,141 -
  YoY % 3,085.31% -99.58% 107,535.18% 98.40% -9.06% 74.54% -
  Horiz. % -64.28% -2.02% -477.84% 0.44% 27.77% 25.46% 100.00%
Tax Rate 55.76 % 213.08 % - % 94.84 % 187.87 % - % - % -
  YoY % -73.83% 0.00% 0.00% -49.52% 0.00% 0.00% -
  Horiz. % 29.68% 113.42% 0.00% 50.48% 100.00% - -
Total Cost 1,034,033 999,520 904,395 1,005,522 979,808 1,042,711 1,068,981 -0.55%
  YoY % 3.45% 10.52% -10.06% 2.62% -6.03% -2.46% -
  Horiz. % 96.73% 93.50% 84.60% 94.06% 91.66% 97.54% 100.00%
Net Worth 295,295 185,492 180,377 141,311 144,812 145,964 159,649 10.79%
  YoY % 59.20% 2.84% 27.65% -2.42% -0.79% -8.57% -
  Horiz. % 184.97% 116.19% 112.98% 88.51% 90.71% 91.43% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 18,609 0 12,410 0 2,491 7,461 9,459 11.93%
  YoY % 0.00% 0.00% 0.00% 0.00% -66.60% -21.12% -
  Horiz. % 196.73% 0.00% 131.20% 0.00% 26.34% 78.88% 100.00%
Div Payout % 238.47 % - % 21.39 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,114.87% 0.00% 100.00% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 295,295 185,492 180,377 141,311 144,812 145,964 159,649 10.79%
  YoY % 59.20% 2.84% 27.65% -2.42% -0.79% -8.57% -
  Horiz. % 184.97% 116.19% 112.98% 88.51% 90.71% 91.43% 100.00%
NOSH 123,834 124,400 124,099 124,099 124,334 124,404 123,529 0.04%
  YoY % -0.45% 0.24% 0.00% -0.19% -0.06% 0.71% -
  Horiz. % 100.25% 100.70% 100.46% 100.46% 100.65% 100.71% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.66 % -0.45 % 5.53 % 0.05 % -0.49 % -0.45 % -1.39 % -
  YoY % 246.67% -108.14% 10,960.00% 110.20% -8.89% 67.63% -
  Horiz. % -47.48% 32.37% -397.84% -3.60% 35.25% 32.37% 100.00%
ROE 2.64 % 0.13 % 32.16 % -0.04 % -2.33 % -2.12 % -7.60 % -
  YoY % 1,930.77% -99.60% 80,500.01% 98.28% -9.91% 72.11% -
  Horiz. % -34.74% -1.71% -423.16% 0.53% 30.66% 27.89% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 840.60 799.85 771.43 810.63 784.21 834.43 853.51 -0.25%
  YoY % 5.09% 3.68% -4.84% 3.37% -6.02% -2.24% -
  Horiz. % 98.49% 93.71% 90.38% 94.98% 91.88% 97.76% 100.00%
EPS 6.30 0.20 46.75 -0.04 -2.71 -2.48 -9.83 -
  YoY % 3,050.00% -99.57% 116,975.00% 98.52% -9.27% 74.77% -
  Horiz. % -64.09% -2.03% -475.58% 0.41% 27.57% 25.23% 100.00%
DPS 15.00 0.00 10.00 0.00 2.00 6.00 7.66 11.85%
  YoY % 0.00% 0.00% 0.00% 0.00% -66.67% -21.67% -
  Horiz. % 195.82% 0.00% 130.55% 0.00% 26.11% 78.33% 100.00%
NAPS 2.3846 1.4911 1.4535 1.1387 1.1647 1.1733 1.2924 10.74%
  YoY % 59.92% 2.59% 27.65% -2.23% -0.73% -9.22% -
  Horiz. % 184.51% 115.37% 112.47% 88.11% 90.12% 90.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 838.80 801.79 771.43 810.63 785.70 836.49 849.60 -0.21%
  YoY % 4.62% 3.94% -4.84% 3.17% -6.07% -1.54% -
  Horiz. % 98.73% 94.37% 90.80% 95.41% 92.48% 98.46% 100.00%
EPS 6.29 0.20 46.75 -0.04 -2.72 -2.49 -9.78 -
  YoY % 3,045.00% -99.57% 116,975.00% 98.53% -9.24% 74.54% -
  Horiz. % -64.31% -2.04% -478.02% 0.41% 27.81% 25.46% 100.00%
DPS 15.00 0.00 10.00 0.00 2.01 6.01 7.62 11.94%
  YoY % 0.00% 0.00% 0.00% 0.00% -66.56% -21.13% -
  Horiz. % 196.85% 0.00% 131.23% 0.00% 26.38% 78.87% 100.00%
NAPS 2.3795 1.4947 1.4535 1.1387 1.1669 1.1762 1.2865 10.79%
  YoY % 59.20% 2.83% 27.65% -2.42% -0.79% -8.57% -
  Horiz. % 184.96% 116.18% 112.98% 88.51% 90.70% 91.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.5100 0.8050 0.8550 0.5700 0.6300 0.8500 0.9200 -
P/RPS 0.18 0.10 0.11 0.07 0.08 0.10 0.11 8.55%
  YoY % 80.00% -9.09% 57.14% -12.50% -20.00% -9.09% -
  Horiz. % 163.64% 90.91% 100.00% 63.64% 72.73% 90.91% 100.00%
P/EPS 23.96 408.74 1.83 -1,309.93 -23.24 -34.21 -9.36 -
  YoY % -94.14% 22,235.52% 100.14% -5,536.53% 32.07% -265.49% -
  Horiz. % -255.98% -4,366.88% -19.55% 13,994.98% 248.29% 365.49% 100.00%
EY 4.17 0.24 54.68 -0.08 -4.30 -2.92 -10.68 -
  YoY % 1,637.50% -99.56% 68,450.01% 98.14% -47.26% 72.66% -
  Horiz. % -39.04% -2.25% -511.99% 0.75% 40.26% 27.34% 100.00%
DY 9.93 0.00 11.70 0.00 3.17 7.06 8.32 2.99%
  YoY % 0.00% 0.00% 0.00% 0.00% -55.10% -15.14% -
  Horiz. % 119.35% 0.00% 140.62% 0.00% 38.10% 84.86% 100.00%
P/NAPS 0.63 0.54 0.59 0.50 0.54 0.72 0.71 -1.97%
  YoY % 16.67% -8.47% 18.00% -7.41% -25.00% 1.41% -
  Horiz. % 88.73% 76.06% 83.10% 70.42% 76.06% 101.41% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/10/15 30/10/14 30/10/13 31/10/12 25/10/11 28/10/10 30/10/09 -
Price 1.5000 0.7900 0.9150 0.6100 0.6200 0.8000 0.9400 -
P/RPS 0.18 0.10 0.12 0.08 0.08 0.10 0.11 8.55%
  YoY % 80.00% -16.67% 50.00% 0.00% -20.00% -9.09% -
  Horiz. % 163.64% 90.91% 109.09% 72.73% 72.73% 90.91% 100.00%
P/EPS 23.80 401.13 1.96 -1,401.86 -22.87 -32.20 -9.56 -
  YoY % -94.07% 20,365.82% 100.14% -6,029.69% 28.98% -236.82% -
  Horiz. % -248.95% -4,195.92% -20.50% 14,663.81% 239.23% 336.82% 100.00%
EY 4.20 0.25 51.09 -0.07 -4.37 -3.11 -10.46 -
  YoY % 1,580.00% -99.51% 73,085.71% 98.40% -40.51% 70.27% -
  Horiz. % -40.15% -2.39% -488.43% 0.67% 41.78% 29.73% 100.00%
DY 10.00 0.00 10.93 0.00 3.23 7.50 8.15 3.47%
  YoY % 0.00% 0.00% 0.00% 0.00% -56.93% -7.98% -
  Horiz. % 122.70% 0.00% 134.11% 0.00% 39.63% 92.02% 100.00%
P/NAPS 0.63 0.53 0.63 0.54 0.53 0.68 0.73 -2.42%
  YoY % 18.87% -15.87% 16.67% 1.89% -22.06% -6.85% -
  Horiz. % 86.30% 72.60% 86.30% 73.97% 72.60% 93.15% 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
 
 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS