[TEXCHEM] YoY TTM Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
TRB IFR Q3 2013.pdf 
