Highlights

[TEXCHEM] YoY TTM Result on 2012-12-31 [#4]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     91,522.23%    YoY -     1,059.72%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,055,425 1,022,663 953,615 1,010,723 937,256 1,058,695 1,016,983 0.62%
  YoY % 3.20% 7.24% -5.65% 7.84% -11.47% 4.10% -
  Horiz. % 103.78% 100.56% 93.77% 99.38% 92.16% 104.10% 100.00%
PBT 23,409 3,538 12,003 -21,025 5,926 2,740 -5,213 -
  YoY % 561.64% -70.52% 157.09% -454.79% 116.28% 152.56% -
  Horiz. % -449.05% -67.87% -230.25% 403.32% -113.68% -52.56% 100.00%
Tax -11,399 -6,821 -9,265 69,766 -11,131 -5,601 -5,310 13.57%
  YoY % -67.12% 26.38% -113.28% 726.77% -98.73% -5.48% -
  Horiz. % 214.67% 128.46% 174.48% -1,313.86% 209.62% 105.48% 100.00%
NP 12,010 -3,283 2,738 48,741 -5,205 -2,861 -10,523 -
  YoY % 465.82% -219.91% -94.38% 1,036.43% -81.93% 72.81% -
  Horiz. % -114.13% 31.20% -26.02% -463.19% 49.46% 27.19% 100.00%
NP to SH 10,039 1,184 8,499 49,368 -5,144 -491 -9,256 -
  YoY % 747.89% -86.07% -82.78% 1,059.72% -947.66% 94.70% -
  Horiz. % -108.46% -12.79% -91.82% -533.36% 55.57% 5.30% 100.00%
Tax Rate 48.69 % 192.79 % 77.19 % - % 187.83 % 204.42 % - % -
  YoY % -74.74% 149.76% 0.00% 0.00% -8.12% 0.00% -
  Horiz. % 23.82% 94.31% 37.76% 0.00% 91.88% 100.00% -
Total Cost 1,043,415 1,025,946 950,877 961,982 942,461 1,061,556 1,027,506 0.26%
  YoY % 1.70% 7.89% -1.15% 2.07% -11.22% 3.31% -
  Horiz. % 101.55% 99.85% 92.54% 93.62% 91.72% 103.31% 100.00%
Net Worth 282,912 192,124 178,623 185,668 146,058 146,924 156,398 10.38%
  YoY % 47.25% 7.56% -3.79% 27.12% -0.59% -6.06% -
  Horiz. % 180.89% 122.84% 114.21% 118.71% 93.39% 93.94% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 31,004 0 0 12,410 0 7,473 6,980 28.20%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 7.06% -
  Horiz. % 444.17% 0.00% 0.00% 177.80% 0.00% 107.06% 100.00%
Div Payout % 308.84 % - % - % 25.14 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,228.48% 0.00% 0.00% 100.00% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 282,912 192,124 178,623 185,668 146,058 146,924 156,398 10.38%
  YoY % 47.25% 7.56% -3.79% 27.12% -0.59% -6.06% -
  Horiz. % 180.89% 122.84% 114.21% 118.71% 93.39% 93.94% 100.00%
NOSH 123,948 125,000 123,846 124,109 126,842 124,596 124,017 -0.01%
  YoY % -0.84% 0.93% -0.21% -2.15% 1.80% 0.47% -
  Horiz. % 99.94% 100.79% 99.86% 100.07% 102.28% 100.47% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.14 % -0.32 % 0.29 % 4.82 % -0.56 % -0.27 % -1.03 % -
  YoY % 456.25% -210.34% -93.98% 960.71% -107.41% 73.79% -
  Horiz. % -110.68% 31.07% -28.16% -467.96% 54.37% 26.21% 100.00%
ROE 3.55 % 0.62 % 4.76 % 26.59 % -3.52 % -0.33 % -5.92 % -
  YoY % 472.58% -86.97% -82.10% 855.40% -966.67% 94.43% -
  Horiz. % -59.97% -10.47% -80.41% -449.16% 59.46% 5.57% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 851.50 818.13 770.00 814.38 738.92 849.70 820.03 0.63%
  YoY % 4.08% 6.25% -5.45% 10.21% -13.04% 3.62% -
  Horiz. % 103.84% 99.77% 93.90% 99.31% 90.11% 103.62% 100.00%
EPS 8.10 0.95 6.86 39.78 -4.06 -0.39 -7.46 -
  YoY % 752.63% -86.15% -82.76% 1,079.80% -941.03% 94.77% -
  Horiz. % -108.58% -12.73% -91.96% -533.24% 54.42% 5.23% 100.00%
DPS 25.00 0.00 0.00 10.00 0.00 6.00 5.63 28.19%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 6.57% -
  Horiz. % 444.05% 0.00% 0.00% 177.62% 0.00% 106.57% 100.00%
NAPS 2.2825 1.5370 1.4423 1.4960 1.1515 1.1792 1.2611 10.39%
  YoY % 48.50% 6.57% -3.59% 29.92% -2.35% -6.49% -
  Horiz. % 180.99% 121.88% 114.37% 118.63% 91.31% 93.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 850.47 824.07 768.43 814.45 755.25 853.11 819.49 0.62%
  YoY % 3.20% 7.24% -5.65% 7.84% -11.47% 4.10% -
  Horiz. % 103.78% 100.56% 93.77% 99.38% 92.16% 104.10% 100.00%
EPS 8.09 0.95 6.85 39.78 -4.15 -0.40 -7.46 -
  YoY % 751.58% -86.13% -82.78% 1,058.55% -937.50% 94.64% -
  Horiz. % -108.45% -12.73% -91.82% -533.24% 55.63% 5.36% 100.00%
DPS 24.98 0.00 0.00 10.00 0.00 6.02 5.62 28.21%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 7.12% -
  Horiz. % 444.48% 0.00% 0.00% 177.94% 0.00% 107.12% 100.00%
NAPS 2.2797 1.5482 1.4394 1.4961 1.1770 1.1839 1.2603 10.38%
  YoY % 47.25% 7.56% -3.79% 27.11% -0.58% -6.06% -
  Horiz. % 180.89% 122.84% 114.21% 118.71% 93.39% 93.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.8200 0.9850 0.8400 0.5100 0.6000 0.8400 0.9600 -
P/RPS 0.21 0.12 0.11 0.06 0.08 0.10 0.12 9.77%
  YoY % 75.00% 9.09% 83.33% -25.00% -20.00% -16.67% -
  Horiz. % 175.00% 100.00% 91.67% 50.00% 66.67% 83.33% 100.00%
P/EPS 22.47 103.99 12.24 1.28 -14.79 -213.16 -12.86 -
  YoY % -78.39% 749.59% 856.25% 108.65% 93.06% -1,557.54% -
  Horiz. % -174.73% -808.63% -95.18% -9.95% 115.01% 1,657.54% 100.00%
EY 4.45 0.96 8.17 78.00 -6.76 -0.47 -7.77 -
  YoY % 363.54% -88.25% -89.53% 1,253.85% -1,338.30% 93.95% -
  Horiz. % -57.27% -12.36% -105.15% -1,003.86% 87.00% 6.05% 100.00%
DY 13.74 0.00 0.00 19.61 0.00 7.14 5.86 15.25%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 21.84% -
  Horiz. % 234.47% 0.00% 0.00% 334.64% 0.00% 121.84% 100.00%
P/NAPS 0.80 0.64 0.58 0.34 0.52 0.71 0.76 0.86%
  YoY % 25.00% 10.34% 70.59% -34.62% -26.76% -6.58% -
  Horiz. % 105.26% 84.21% 76.32% 44.74% 68.42% 93.42% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 12/02/15 26/02/14 27/02/13 28/02/12 24/02/11 25/02/10 -
Price 1.7200 1.3700 0.8450 0.5250 0.5900 0.7800 0.9300 -
P/RPS 0.20 0.17 0.11 0.06 0.08 0.09 0.11 10.47%
  YoY % 17.65% 54.55% 83.33% -25.00% -11.11% -18.18% -
  Horiz. % 181.82% 154.55% 100.00% 54.55% 72.73% 81.82% 100.00%
P/EPS 21.24 144.64 12.31 1.32 -14.55 -197.93 -12.46 -
  YoY % -85.32% 1,074.98% 832.58% 109.07% 92.65% -1,488.52% -
  Horiz. % -170.47% -1,160.83% -98.80% -10.59% 116.77% 1,588.52% 100.00%
EY 4.71 0.69 8.12 75.77 -6.87 -0.51 -8.03 -
  YoY % 582.61% -91.50% -89.28% 1,202.91% -1,247.06% 93.65% -
  Horiz. % -58.66% -8.59% -101.12% -943.59% 85.55% 6.35% 100.00%
DY 14.53 0.00 0.00 19.05 0.00 7.69 6.05 15.71%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 27.11% -
  Horiz. % 240.17% 0.00% 0.00% 314.88% 0.00% 127.11% 100.00%
P/NAPS 0.75 0.89 0.59 0.35 0.51 0.66 0.74 0.22%
  YoY % -15.73% 50.85% 68.57% -31.37% -22.73% -10.81% -
  Horiz. % 101.35% 120.27% 79.73% 47.30% 68.92% 89.19% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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