Highlights

[TEXCHEM] YoY TTM Result on 2011-12-31 [#4]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -52.60%    YoY -     -947.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,022,663 953,615 1,010,723 937,256 1,058,695 1,016,983 1,430,246 -5.43%
  YoY % 7.24% -5.65% 7.84% -11.47% 4.10% -28.89% -
  Horiz. % 71.50% 66.67% 70.67% 65.53% 74.02% 71.11% 100.00%
PBT 3,538 12,003 -21,025 5,926 2,740 -5,213 2,364 6.95%
  YoY % -70.52% 157.09% -454.79% 116.28% 152.56% -320.52% -
  Horiz. % 149.66% 507.74% -889.38% 250.68% 115.91% -220.52% 100.00%
Tax -6,821 -9,265 69,766 -11,131 -5,601 -5,310 -4,169 8.55%
  YoY % 26.38% -113.28% 726.77% -98.73% -5.48% -27.37% -
  Horiz. % 163.61% 222.24% -1,673.45% 266.99% 134.35% 127.37% 100.00%
NP -3,283 2,738 48,741 -5,205 -2,861 -10,523 -1,805 10.48%
  YoY % -219.91% -94.38% 1,036.43% -81.93% 72.81% -482.99% -
  Horiz. % 181.88% -151.69% -2,700.33% 288.37% 158.50% 582.99% 100.00%
NP to SH 1,184 8,499 49,368 -5,144 -491 -9,256 -1,397 -
  YoY % -86.07% -82.78% 1,059.72% -947.66% 94.70% -562.56% -
  Horiz. % -84.75% -608.38% -3,533.86% 368.22% 35.15% 662.56% 100.00%
Tax Rate 192.79 % 77.19 % - % 187.83 % 204.42 % - % 176.35 % 1.50%
  YoY % 149.76% 0.00% 0.00% -8.12% 0.00% 0.00% -
  Horiz. % 109.32% 43.77% 0.00% 106.51% 115.92% 0.00% 100.00%
Total Cost 1,025,946 950,877 961,982 942,461 1,061,556 1,027,506 1,432,051 -5.40%
  YoY % 7.89% -1.15% 2.07% -11.22% 3.31% -28.25% -
  Horiz. % 71.64% 66.40% 67.18% 65.81% 74.13% 71.75% 100.00%
Net Worth 192,124 178,623 185,668 146,058 146,924 156,398 165,796 2.49%
  YoY % 7.56% -3.79% 27.12% -0.59% -6.06% -5.67% -
  Horiz. % 115.88% 107.74% 111.99% 88.10% 88.62% 94.33% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 0 0 12,410 0 7,473 6,980 19,812 -
  YoY % 0.00% 0.00% 0.00% 0.00% 7.06% -64.77% -
  Horiz. % 0.00% 0.00% 62.64% 0.00% 37.72% 35.23% 100.00%
Div Payout % - % - % 25.14 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 192,124 178,623 185,668 146,058 146,924 156,398 165,796 2.49%
  YoY % 7.56% -3.79% 27.12% -0.59% -6.06% -5.67% -
  Horiz. % 115.88% 107.74% 111.99% 88.10% 88.62% 94.33% 100.00%
NOSH 125,000 123,846 124,109 126,842 124,596 124,017 123,987 0.14%
  YoY % 0.93% -0.21% -2.15% 1.80% 0.47% 0.02% -
  Horiz. % 100.82% 99.89% 100.10% 102.30% 100.49% 100.02% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -0.32 % 0.29 % 4.82 % -0.56 % -0.27 % -1.03 % -0.13 % 16.19%
  YoY % -210.34% -93.98% 960.71% -107.41% 73.79% -692.31% -
  Horiz. % 246.15% -223.08% -3,707.69% 430.77% 207.69% 792.31% 100.00%
ROE 0.62 % 4.76 % 26.59 % -3.52 % -0.33 % -5.92 % -0.84 % -
  YoY % -86.97% -82.10% 855.40% -966.67% 94.43% -604.76% -
  Horiz. % -73.81% -566.67% -3,165.48% 419.05% 39.29% 704.76% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 818.13 770.00 814.38 738.92 849.70 820.03 1,153.54 -5.56%
  YoY % 6.25% -5.45% 10.21% -13.04% 3.62% -28.91% -
  Horiz. % 70.92% 66.75% 70.60% 64.06% 73.66% 71.09% 100.00%
EPS 0.95 6.86 39.78 -4.06 -0.39 -7.46 -1.13 -
  YoY % -86.15% -82.76% 1,079.80% -941.03% 94.77% -560.18% -
  Horiz. % -84.07% -607.08% -3,520.35% 359.29% 34.51% 660.18% 100.00%
DPS 0.00 0.00 10.00 0.00 6.00 5.63 16.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 6.57% -64.81% -
  Horiz. % 0.00% 0.00% 62.50% 0.00% 37.50% 35.19% 100.00%
NAPS 1.5370 1.4423 1.4960 1.1515 1.1792 1.2611 1.3372 2.35%
  YoY % 6.57% -3.59% 29.92% -2.35% -6.49% -5.69% -
  Horiz. % 114.94% 107.86% 111.88% 86.11% 88.18% 94.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 824.07 768.43 814.45 755.25 853.11 819.49 1,152.50 -5.43%
  YoY % 7.24% -5.65% 7.84% -11.47% 4.10% -28.89% -
  Horiz. % 71.50% 66.68% 70.67% 65.53% 74.02% 71.11% 100.00%
EPS 0.95 6.85 39.78 -4.15 -0.40 -7.46 -1.13 -
  YoY % -86.13% -82.78% 1,058.55% -937.50% 94.64% -560.18% -
  Horiz. % -84.07% -606.19% -3,520.35% 367.26% 35.40% 660.18% 100.00%
DPS 0.00 0.00 10.00 0.00 6.02 5.62 15.96 -
  YoY % 0.00% 0.00% 0.00% 0.00% 7.12% -64.79% -
  Horiz. % 0.00% 0.00% 62.66% 0.00% 37.72% 35.21% 100.00%
NAPS 1.5482 1.4394 1.4961 1.1770 1.1839 1.2603 1.3360 2.49%
  YoY % 7.56% -3.79% 27.11% -0.58% -6.06% -5.67% -
  Horiz. % 115.88% 107.74% 111.98% 88.10% 88.62% 94.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.9850 0.8400 0.5100 0.6000 0.8400 0.9600 1.1000 -
P/RPS 0.12 0.11 0.06 0.08 0.10 0.12 0.10 3.08%
  YoY % 9.09% 83.33% -25.00% -20.00% -16.67% 20.00% -
  Horiz. % 120.00% 110.00% 60.00% 80.00% 100.00% 120.00% 100.00%
P/EPS 103.99 12.24 1.28 -14.79 -213.16 -12.86 -97.63 -
  YoY % 749.59% 856.25% 108.65% 93.06% -1,557.54% 86.83% -
  Horiz. % -106.51% -12.54% -1.31% 15.15% 218.33% 13.17% 100.00%
EY 0.96 8.17 78.00 -6.76 -0.47 -7.77 -1.02 -
  YoY % -88.25% -89.53% 1,253.85% -1,338.30% 93.95% -661.76% -
  Horiz. % -94.12% -800.98% -7,647.06% 662.75% 46.08% 761.76% 100.00%
DY 0.00 0.00 19.61 0.00 7.14 5.86 14.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 21.84% -59.73% -
  Horiz. % 0.00% 0.00% 134.78% 0.00% 49.07% 40.27% 100.00%
P/NAPS 0.64 0.58 0.34 0.52 0.71 0.76 0.82 -4.04%
  YoY % 10.34% 70.59% -34.62% -26.76% -6.58% -7.32% -
  Horiz. % 78.05% 70.73% 41.46% 63.41% 86.59% 92.68% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 26/02/14 27/02/13 28/02/12 24/02/11 25/02/10 19/02/09 -
Price 1.3700 0.8450 0.5250 0.5900 0.7800 0.9300 1.1900 -
P/RPS 0.17 0.11 0.06 0.08 0.09 0.11 0.10 9.24%
  YoY % 54.55% 83.33% -25.00% -11.11% -18.18% 10.00% -
  Horiz. % 170.00% 110.00% 60.00% 80.00% 90.00% 110.00% 100.00%
P/EPS 144.64 12.31 1.32 -14.55 -197.93 -12.46 -105.62 -
  YoY % 1,074.98% 832.58% 109.07% 92.65% -1,488.52% 88.20% -
  Horiz. % -136.94% -11.65% -1.25% 13.78% 187.40% 11.80% 100.00%
EY 0.69 8.12 75.77 -6.87 -0.51 -8.03 -0.95 -
  YoY % -91.50% -89.28% 1,202.91% -1,247.06% 93.65% -745.26% -
  Horiz. % -72.63% -854.74% -7,975.79% 723.16% 53.68% 845.26% 100.00%
DY 0.00 0.00 19.05 0.00 7.69 6.05 13.45 -
  YoY % 0.00% 0.00% 0.00% 0.00% 27.11% -55.02% -
  Horiz. % 0.00% 0.00% 141.64% 0.00% 57.17% 44.98% 100.00%
P/NAPS 0.89 0.59 0.35 0.51 0.66 0.74 0.89 -
  YoY % 50.85% 68.57% -31.37% -22.73% -10.81% -16.85% -
  Horiz. % 100.00% 66.29% 39.33% 57.30% 74.16% 83.15% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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