Highlights

[TEXCHEM] YoY TTM Result on 2017-09-30 [#3]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 26-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     40.50%    YoY -     162.97%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,130,951 1,127,113 1,096,199 1,043,222 1,040,948 995,015 957,340 2.82%
  YoY % 0.34% 2.82% 5.08% 0.22% 4.62% 3.94% -
  Horiz. % 118.13% 117.73% 114.50% 108.97% 108.73% 103.94% 100.00%
PBT 4,046 9,018 12,455 7,374 15,630 3,984 -15,906 -
  YoY % -55.13% -27.60% 68.90% -52.82% 292.32% 125.05% -
  Horiz. % -25.44% -56.70% -78.30% -46.36% -98.26% -25.05% 100.00%
Tax -8,536 -11,846 -11,997 -9,610 -8,715 -8,489 68,851 -
  YoY % 27.94% 1.26% -24.84% -10.27% -2.66% -112.33% -
  Horiz. % -12.40% -17.21% -17.42% -13.96% -12.66% -12.33% 100.00%
NP -4,490 -2,828 458 -2,236 6,915 -4,505 52,945 -
  YoY % -58.77% -717.47% 120.48% -132.34% 253.50% -108.51% -
  Horiz. % -8.48% -5.34% 0.87% -4.22% 13.06% -8.51% 100.00%
NP to SH -5,066 -2,973 3,282 -5,212 7,804 245 58,015 -
  YoY % -70.40% -190.59% 162.97% -166.79% 3,085.31% -99.58% -
  Horiz. % -8.73% -5.12% 5.66% -8.98% 13.45% 0.42% 100.00%
Tax Rate 210.97 % 131.36 % 96.32 % 130.32 % 55.76 % 213.08 % - % -
  YoY % 60.60% 36.38% -26.09% 133.72% -73.83% 0.00% -
  Horiz. % 99.01% 61.65% 45.20% 61.16% 26.17% 100.00% -
Total Cost 1,135,441 1,129,941 1,095,741 1,045,458 1,034,033 999,520 904,395 3.86%
  YoY % 0.49% 3.12% 4.81% 1.10% 3.45% 10.52% -
  Horiz. % 125.55% 124.94% 121.16% 115.60% 114.33% 110.52% 100.00%
Net Worth 237,017 243,902 273,525 279,553 295,295 185,492 180,377 4.65%
  YoY % -2.82% -10.83% -2.16% -5.33% 59.20% 2.84% -
  Horiz. % 131.40% 135.22% 151.64% 154.98% 163.71% 102.84% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 0 12,409 12,192 12,394 18,609 0 12,410 -
  YoY % 0.00% 1.78% -1.63% -33.40% 0.00% 0.00% -
  Horiz. % 0.00% 99.99% 98.24% 99.87% 149.95% 0.00% 100.00%
Div Payout % - % - % 371.51 % - % 238.47 % - % 21.39 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,736.84% 0.00% 1,114.87% 0.00% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 237,017 243,902 273,525 279,553 295,295 185,492 180,377 4.65%
  YoY % -2.82% -10.83% -2.16% -5.33% 59.20% 2.84% -
  Horiz. % 131.40% 135.22% 151.64% 154.98% 163.71% 102.84% 100.00%
NOSH 121,193 121,508 121,556 121,937 123,834 124,400 124,099 -0.39%
  YoY % -0.26% -0.04% -0.31% -1.53% -0.45% 0.24% -
  Horiz. % 97.66% 97.91% 97.95% 98.26% 99.79% 100.24% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -0.40 % -0.25 % 0.04 % -0.21 % 0.66 % -0.45 % 5.53 % -
  YoY % -60.00% -725.00% 119.05% -131.82% 246.67% -108.14% -
  Horiz. % -7.23% -4.52% 0.72% -3.80% 11.93% -8.14% 100.00%
ROE -2.14 % -1.22 % 1.20 % -1.86 % 2.64 % 0.13 % 32.16 % -
  YoY % -75.41% -201.67% 164.52% -170.45% 1,930.77% -99.60% -
  Horiz. % -6.65% -3.79% 3.73% -5.78% 8.21% 0.40% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 933.18 927.60 901.81 855.54 840.60 799.85 771.43 3.22%
  YoY % 0.60% 2.86% 5.41% 1.78% 5.09% 3.68% -
  Horiz. % 120.97% 120.24% 116.90% 110.90% 108.97% 103.68% 100.00%
EPS -4.18 -2.45 2.70 -4.27 6.30 0.20 46.75 -
  YoY % -70.61% -190.74% 163.23% -167.78% 3,050.00% -99.57% -
  Horiz. % -8.94% -5.24% 5.78% -9.13% 13.48% 0.43% 100.00%
DPS 0.00 10.21 10.00 10.00 15.00 0.00 10.00 -
  YoY % 0.00% 2.10% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 0.00% 102.10% 100.00% 100.00% 150.00% 0.00% 100.00%
NAPS 1.9557 2.0073 2.2502 2.2926 2.3846 1.4911 1.4535 5.07%
  YoY % -2.57% -10.79% -1.85% -3.86% 59.92% 2.59% -
  Horiz. % 134.55% 138.10% 154.81% 157.73% 164.06% 102.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 911.33 908.24 883.33 840.64 838.80 801.79 771.43 2.82%
  YoY % 0.34% 2.82% 5.08% 0.22% 4.62% 3.94% -
  Horiz. % 118.14% 117.73% 114.51% 108.97% 108.73% 103.94% 100.00%
EPS -4.08 -2.40 2.64 -4.20 6.29 0.20 46.75 -
  YoY % -70.00% -190.91% 162.86% -166.77% 3,045.00% -99.57% -
  Horiz. % -8.73% -5.13% 5.65% -8.98% 13.45% 0.43% 100.00%
DPS 0.00 10.00 9.83 9.99 15.00 0.00 10.00 -
  YoY % 0.00% 1.73% -1.60% -33.40% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 98.30% 99.90% 150.00% 0.00% 100.00%
NAPS 1.9099 1.9654 2.2041 2.2527 2.3795 1.4947 1.4535 4.65%
  YoY % -2.82% -10.83% -2.16% -5.33% 59.20% 2.83% -
  Horiz. % 131.40% 135.22% 151.64% 154.98% 163.71% 102.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.4000 0.8000 1.0000 1.6000 1.5100 0.8050 0.8550 -
P/RPS 0.04 0.09 0.11 0.19 0.18 0.10 0.11 -15.51%
  YoY % -55.56% -18.18% -42.11% 5.56% 80.00% -9.09% -
  Horiz. % 36.36% 81.82% 100.00% 172.73% 163.64% 90.91% 100.00%
P/EPS -9.57 -32.70 37.04 -37.43 23.96 408.74 1.83 -
  YoY % 70.73% -188.28% 198.96% -256.22% -94.14% 22,235.52% -
  Horiz. % -522.95% -1,786.89% 2,024.04% -2,045.36% 1,309.29% 22,335.52% 100.00%
EY -10.45 -3.06 2.70 -2.67 4.17 0.24 54.68 -
  YoY % -241.50% -213.33% 201.12% -164.03% 1,637.50% -99.56% -
  Horiz. % -19.11% -5.60% 4.94% -4.88% 7.63% 0.44% 100.00%
DY 0.00 12.77 10.00 6.25 9.93 0.00 11.70 -
  YoY % 0.00% 27.70% 60.00% -37.06% 0.00% 0.00% -
  Horiz. % 0.00% 109.15% 85.47% 53.42% 84.87% 0.00% 100.00%
P/NAPS 0.20 0.40 0.44 0.70 0.63 0.54 0.59 -16.49%
  YoY % -50.00% -9.09% -37.14% 11.11% 16.67% -8.47% -
  Horiz. % 33.90% 67.80% 74.58% 118.64% 106.78% 91.53% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 24/10/19 25/10/18 26/10/17 27/10/16 30/10/15 30/10/14 30/10/13 -
Price 0.4000 0.7300 1.0000 1.6100 1.5000 0.7900 0.9150 -
P/RPS 0.04 0.08 0.11 0.19 0.18 0.10 0.12 -16.72%
  YoY % -50.00% -27.27% -42.11% 5.56% 80.00% -16.67% -
  Horiz. % 33.33% 66.67% 91.67% 158.33% 150.00% 83.33% 100.00%
P/EPS -9.57 -29.84 37.04 -37.67 23.80 401.13 1.96 -
  YoY % 67.93% -180.56% 198.33% -258.28% -94.07% 20,365.82% -
  Horiz. % -488.27% -1,522.45% 1,889.80% -1,921.94% 1,214.29% 20,465.82% 100.00%
EY -10.45 -3.35 2.70 -2.65 4.20 0.25 51.09 -
  YoY % -211.94% -224.07% 201.89% -163.10% 1,580.00% -99.51% -
  Horiz. % -20.45% -6.56% 5.28% -5.19% 8.22% 0.49% 100.00%
DY 0.00 13.99 10.00 6.21 10.00 0.00 10.93 -
  YoY % 0.00% 39.90% 61.03% -37.90% 0.00% 0.00% -
  Horiz. % 0.00% 128.00% 91.49% 56.82% 91.49% 0.00% 100.00%
P/NAPS 0.20 0.36 0.44 0.70 0.63 0.53 0.63 -17.40%
  YoY % -44.44% -18.18% -37.14% 11.11% 18.87% -15.87% -
  Horiz. % 31.75% 57.14% 69.84% 111.11% 100.00% 84.13% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers