Highlights

[TEXCHEM] YoY TTM Result on 2013-09-30 [#3]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 30-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -0.03%    YoY -     107,535.18%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,043,222 1,040,948 995,015 957,340 1,005,984 975,050 1,038,076 0.08%
  YoY % 0.22% 4.62% 3.94% -4.84% 3.17% -6.07% -
  Horiz. % 100.50% 100.28% 95.85% 92.22% 96.91% 93.93% 100.00%
PBT 7,374 15,630 3,984 -15,906 8,962 5,415 -426 -
  YoY % -52.82% 292.32% 125.05% -277.48% 65.50% 1,371.13% -
  Horiz. % -1,730.99% -3,669.01% -935.21% 3,733.80% -2,103.76% -1,271.13% 100.00%
Tax -9,610 -8,715 -8,489 68,851 -8,500 -10,173 -4,209 14.74%
  YoY % -10.27% -2.66% -112.33% 910.01% 16.45% -141.70% -
  Horiz. % 228.32% 207.06% 201.69% -1,635.80% 201.95% 241.70% 100.00%
NP -2,236 6,915 -4,505 52,945 462 -4,758 -4,635 -11.43%
  YoY % -132.34% 253.50% -108.51% 11,359.96% 109.71% -2.65% -
  Horiz. % 48.24% -149.19% 97.20% -1,142.29% -9.97% 102.65% 100.00%
NP to SH -5,212 7,804 245 58,015 -54 -3,371 -3,091 9.09%
  YoY % -166.79% 3,085.31% -99.58% 107,535.18% 98.40% -9.06% -
  Horiz. % 168.62% -252.47% -7.93% -1,876.90% 1.75% 109.06% 100.00%
Tax Rate 130.32 % 55.76 % 213.08 % - % 94.84 % 187.87 % - % -
  YoY % 133.72% -73.83% 0.00% 0.00% -49.52% 0.00% -
  Horiz. % 69.37% 29.68% 113.42% 0.00% 50.48% 100.00% -
Total Cost 1,045,458 1,034,033 999,520 904,395 1,005,522 979,808 1,042,711 0.04%
  YoY % 1.10% 3.45% 10.52% -10.06% 2.62% -6.03% -
  Horiz. % 100.26% 99.17% 95.86% 86.73% 96.43% 93.97% 100.00%
Net Worth 279,553 295,295 185,492 180,377 141,311 144,812 145,964 11.43%
  YoY % -5.33% 59.20% 2.84% 27.65% -2.42% -0.79% -
  Horiz. % 191.52% 202.31% 127.08% 123.58% 96.81% 99.21% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 12,394 18,609 0 12,410 0 2,491 7,461 8.82%
  YoY % -33.40% 0.00% 0.00% 0.00% 0.00% -66.60% -
  Horiz. % 166.12% 249.41% 0.00% 166.33% 0.00% 33.40% 100.00%
Div Payout % - % 238.47 % - % 21.39 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,114.87% 0.00% 100.00% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 279,553 295,295 185,492 180,377 141,311 144,812 145,964 11.43%
  YoY % -5.33% 59.20% 2.84% 27.65% -2.42% -0.79% -
  Horiz. % 191.52% 202.31% 127.08% 123.58% 96.81% 99.21% 100.00%
NOSH 121,937 123,834 124,400 124,099 124,099 124,334 124,404 -0.33%
  YoY % -1.53% -0.45% 0.24% 0.00% -0.19% -0.06% -
  Horiz. % 98.02% 99.54% 100.00% 99.75% 99.75% 99.94% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.21 % 0.66 % -0.45 % 5.53 % 0.05 % -0.49 % -0.45 % -11.92%
  YoY % -131.82% 246.67% -108.14% 10,960.00% 110.20% -8.89% -
  Horiz. % 46.67% -146.67% 100.00% -1,228.89% -11.11% 108.89% 100.00%
ROE -1.86 % 2.64 % 0.13 % 32.16 % -0.04 % -2.33 % -2.12 % -2.16%
  YoY % -170.45% 1,930.77% -99.60% 80,500.01% 98.28% -9.91% -
  Horiz. % 87.74% -124.53% -6.13% -1,516.98% 1.89% 109.91% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 855.54 840.60 799.85 771.43 810.63 784.21 834.43 0.42%
  YoY % 1.78% 5.09% 3.68% -4.84% 3.37% -6.02% -
  Horiz. % 102.53% 100.74% 95.86% 92.45% 97.15% 93.98% 100.00%
EPS -4.27 6.30 0.20 46.75 -0.04 -2.71 -2.48 9.47%
  YoY % -167.78% 3,050.00% -99.57% 116,975.00% 98.52% -9.27% -
  Horiz. % 172.18% -254.03% -8.06% -1,885.08% 1.61% 109.27% 100.00%
DPS 10.00 15.00 0.00 10.00 0.00 2.00 6.00 8.88%
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% -66.67% -
  Horiz. % 166.67% 250.00% 0.00% 166.67% 0.00% 33.33% 100.00%
NAPS 2.2926 2.3846 1.4911 1.4535 1.1387 1.1647 1.1733 11.80%
  YoY % -3.86% 59.92% 2.59% 27.65% -2.23% -0.73% -
  Horiz. % 195.40% 203.24% 127.09% 123.88% 97.05% 99.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 840.64 838.80 801.79 771.43 810.63 785.70 836.49 0.08%
  YoY % 0.22% 4.62% 3.94% -4.84% 3.17% -6.07% -
  Horiz. % 100.50% 100.28% 95.85% 92.22% 96.91% 93.93% 100.00%
EPS -4.20 6.29 0.20 46.75 -0.04 -2.72 -2.49 9.10%
  YoY % -166.77% 3,045.00% -99.57% 116,975.00% 98.53% -9.24% -
  Horiz. % 168.67% -252.61% -8.03% -1,877.51% 1.61% 109.24% 100.00%
DPS 9.99 15.00 0.00 10.00 0.00 2.01 6.01 8.83%
  YoY % -33.40% 0.00% 0.00% 0.00% 0.00% -66.56% -
  Horiz. % 166.22% 249.58% 0.00% 166.39% 0.00% 33.44% 100.00%
NAPS 2.2527 2.3795 1.4947 1.4535 1.1387 1.1669 1.1762 11.43%
  YoY % -5.33% 59.20% 2.83% 27.65% -2.42% -0.79% -
  Horiz. % 191.52% 202.30% 127.08% 123.58% 96.81% 99.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.6000 1.5100 0.8050 0.8550 0.5700 0.6300 0.8500 -
P/RPS 0.19 0.18 0.10 0.11 0.07 0.08 0.10 11.28%
  YoY % 5.56% 80.00% -9.09% 57.14% -12.50% -20.00% -
  Horiz. % 190.00% 180.00% 100.00% 110.00% 70.00% 80.00% 100.00%
P/EPS -37.43 23.96 408.74 1.83 -1,309.93 -23.24 -34.21 1.51%
  YoY % -256.22% -94.14% 22,235.52% 100.14% -5,536.53% 32.07% -
  Horiz. % 109.41% -70.04% -1,194.80% -5.35% 3,829.09% 67.93% 100.00%
EY -2.67 4.17 0.24 54.68 -0.08 -4.30 -2.92 -1.48%
  YoY % -164.03% 1,637.50% -99.56% 68,450.01% 98.14% -47.26% -
  Horiz. % 91.44% -142.81% -8.22% -1,872.60% 2.74% 147.26% 100.00%
DY 6.25 9.93 0.00 11.70 0.00 3.17 7.06 -2.01%
  YoY % -37.06% 0.00% 0.00% 0.00% 0.00% -55.10% -
  Horiz. % 88.53% 140.65% 0.00% 165.72% 0.00% 44.90% 100.00%
P/NAPS 0.70 0.63 0.54 0.59 0.50 0.54 0.72 -0.47%
  YoY % 11.11% 16.67% -8.47% 18.00% -7.41% -25.00% -
  Horiz. % 97.22% 87.50% 75.00% 81.94% 69.44% 75.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 27/10/16 30/10/15 30/10/14 30/10/13 31/10/12 25/10/11 28/10/10 -
Price 1.6100 1.5000 0.7900 0.9150 0.6100 0.6200 0.8000 -
P/RPS 0.19 0.18 0.10 0.12 0.08 0.08 0.10 11.28%
  YoY % 5.56% 80.00% -16.67% 50.00% 0.00% -20.00% -
  Horiz. % 190.00% 180.00% 100.00% 120.00% 80.00% 80.00% 100.00%
P/EPS -37.67 23.80 401.13 1.96 -1,401.86 -22.87 -32.20 2.65%
  YoY % -258.28% -94.07% 20,365.82% 100.14% -6,029.69% 28.98% -
  Horiz. % 116.99% -73.91% -1,245.75% -6.09% 4,353.60% 71.02% 100.00%
EY -2.65 4.20 0.25 51.09 -0.07 -4.37 -3.11 -2.63%
  YoY % -163.10% 1,580.00% -99.51% 73,085.71% 98.40% -40.51% -
  Horiz. % 85.21% -135.05% -8.04% -1,642.77% 2.25% 140.51% 100.00%
DY 6.21 10.00 0.00 10.93 0.00 3.23 7.50 -3.09%
  YoY % -37.90% 0.00% 0.00% 0.00% 0.00% -56.93% -
  Horiz. % 82.80% 133.33% 0.00% 145.73% 0.00% 43.07% 100.00%
P/NAPS 0.70 0.63 0.53 0.63 0.54 0.53 0.68 0.48%
  YoY % 11.11% 18.87% -15.87% 16.67% 1.89% -22.06% -
  Horiz. % 102.94% 92.65% 77.94% 92.65% 79.41% 77.94% 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
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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