Highlights

[TEXCHEM] YoY TTM Result on 2013-12-31 [#4]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -85.35%    YoY -     -82.78%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,035,299 1,055,425 1,022,663 953,615 1,010,723 937,256 1,058,695 -0.37%
  YoY % -1.91% 3.20% 7.24% -5.65% 7.84% -11.47% -
  Horiz. % 97.79% 99.69% 96.60% 90.07% 95.47% 88.53% 100.00%
PBT 13,598 23,409 3,538 12,003 -21,025 5,926 2,740 30.57%
  YoY % -41.91% 561.64% -70.52% 157.09% -454.79% 116.28% -
  Horiz. % 496.28% 854.34% 129.12% 438.07% -767.34% 216.28% 100.00%
Tax -8,655 -11,399 -6,821 -9,265 69,766 -11,131 -5,601 7.52%
  YoY % 24.07% -67.12% 26.38% -113.28% 726.77% -98.73% -
  Horiz. % 154.53% 203.52% 121.78% 165.42% -1,245.60% 198.73% 100.00%
NP 4,943 12,010 -3,283 2,738 48,741 -5,205 -2,861 -
  YoY % -58.84% 465.82% -219.91% -94.38% 1,036.43% -81.93% -
  Horiz. % -172.77% -419.78% 114.75% -95.70% -1,703.64% 181.93% 100.00%
NP to SH 3,213 10,039 1,184 8,499 49,368 -5,144 -491 -
  YoY % -67.99% 747.89% -86.07% -82.78% 1,059.72% -947.66% -
  Horiz. % -654.38% -2,044.60% -241.14% -1,730.96% -10,054.58% 1,047.66% 100.00%
Tax Rate 63.65 % 48.69 % 192.79 % 77.19 % - % 187.83 % 204.42 % -17.66%
  YoY % 30.73% -74.74% 149.76% 0.00% 0.00% -8.12% -
  Horiz. % 31.14% 23.82% 94.31% 37.76% 0.00% 91.88% 100.00%
Total Cost 1,030,356 1,043,415 1,025,946 950,877 961,982 942,461 1,061,556 -0.50%
  YoY % -1.25% 1.70% 7.89% -1.15% 2.07% -11.22% -
  Horiz. % 97.06% 98.29% 96.65% 89.57% 90.62% 88.78% 100.00%
Net Worth 283,982 282,912 192,124 178,623 185,668 146,058 146,924 11.60%
  YoY % 0.38% 47.25% 7.56% -3.79% 27.12% -0.59% -
  Horiz. % 193.28% 192.56% 130.76% 121.57% 126.37% 99.41% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 12,192 31,004 0 0 12,410 0 7,473 8.49%
  YoY % -60.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 163.16% 414.89% 0.00% 0.00% 166.08% 0.00% 100.00%
Div Payout % 379.48 % 308.84 % - % - % 25.14 % - % - % -
  YoY % 22.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,509.47% 1,228.48% 0.00% 0.00% 100.00% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 283,982 282,912 192,124 178,623 185,668 146,058 146,924 11.60%
  YoY % 0.38% 47.25% 7.56% -3.79% 27.12% -0.59% -
  Horiz. % 193.28% 192.56% 130.76% 121.57% 126.37% 99.41% 100.00%
NOSH 121,928 123,948 125,000 123,846 124,109 126,842 124,596 -0.36%
  YoY % -1.63% -0.84% 0.93% -0.21% -2.15% 1.80% -
  Horiz. % 97.86% 99.48% 100.32% 99.40% 99.61% 101.80% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.48 % 1.14 % -0.32 % 0.29 % 4.82 % -0.56 % -0.27 % -
  YoY % -57.89% 456.25% -210.34% -93.98% 960.71% -107.41% -
  Horiz. % -177.78% -422.22% 118.52% -107.41% -1,785.19% 207.41% 100.00%
ROE 1.13 % 3.55 % 0.62 % 4.76 % 26.59 % -3.52 % -0.33 % -
  YoY % -68.17% 472.58% -86.97% -82.10% 855.40% -966.67% -
  Horiz. % -342.42% -1,075.76% -187.88% -1,442.42% -8,057.58% 1,066.67% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 849.11 851.50 818.13 770.00 814.38 738.92 849.70 -0.01%
  YoY % -0.28% 4.08% 6.25% -5.45% 10.21% -13.04% -
  Horiz. % 99.93% 100.21% 96.28% 90.62% 95.84% 86.96% 100.00%
EPS 2.64 8.10 0.95 6.86 39.78 -4.06 -0.39 -
  YoY % -67.41% 752.63% -86.15% -82.76% 1,079.80% -941.03% -
  Horiz. % -676.92% -2,076.92% -243.59% -1,758.97% -10,200.00% 1,041.03% 100.00%
DPS 10.00 25.00 0.00 0.00 10.00 0.00 6.00 8.88%
  YoY % -60.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 416.67% 0.00% 0.00% 166.67% 0.00% 100.00%
NAPS 2.3291 2.2825 1.5370 1.4423 1.4960 1.1515 1.1792 12.00%
  YoY % 2.04% 48.50% 6.57% -3.59% 29.92% -2.35% -
  Horiz. % 197.52% 193.56% 130.34% 122.31% 126.87% 97.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 834.25 850.47 824.07 768.43 814.45 755.25 853.11 -0.37%
  YoY % -1.91% 3.20% 7.24% -5.65% 7.84% -11.47% -
  Horiz. % 97.79% 99.69% 96.60% 90.07% 95.47% 88.53% 100.00%
EPS 2.59 8.09 0.95 6.85 39.78 -4.15 -0.40 -
  YoY % -67.99% 751.58% -86.13% -82.78% 1,058.55% -937.50% -
  Horiz. % -647.50% -2,022.50% -237.50% -1,712.50% -9,945.00% 1,037.50% 100.00%
DPS 9.83 24.98 0.00 0.00 10.00 0.00 6.02 8.51%
  YoY % -60.65% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 163.29% 414.95% 0.00% 0.00% 166.11% 0.00% 100.00%
NAPS 2.2884 2.2797 1.5482 1.4394 1.4961 1.1770 1.1839 11.60%
  YoY % 0.38% 47.25% 7.56% -3.79% 27.11% -0.58% -
  Horiz. % 193.29% 192.56% 130.77% 121.58% 126.37% 99.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.4600 1.8200 0.9850 0.8400 0.5100 0.6000 0.8400 -
P/RPS 0.17 0.21 0.12 0.11 0.06 0.08 0.10 9.24%
  YoY % -19.05% 75.00% 9.09% 83.33% -25.00% -20.00% -
  Horiz. % 170.00% 210.00% 120.00% 110.00% 60.00% 80.00% 100.00%
P/EPS 55.40 22.47 103.99 12.24 1.28 -14.79 -213.16 -
  YoY % 146.55% -78.39% 749.59% 856.25% 108.65% 93.06% -
  Horiz. % -25.99% -10.54% -48.78% -5.74% -0.60% 6.94% 100.00%
EY 1.80 4.45 0.96 8.17 78.00 -6.76 -0.47 -
  YoY % -59.55% 363.54% -88.25% -89.53% 1,253.85% -1,338.30% -
  Horiz. % -382.98% -946.81% -204.26% -1,738.30% -16,595.74% 1,438.30% 100.00%
DY 6.85 13.74 0.00 0.00 19.61 0.00 7.14 -0.69%
  YoY % -50.15% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.94% 192.44% 0.00% 0.00% 274.65% 0.00% 100.00%
P/NAPS 0.63 0.80 0.64 0.58 0.34 0.52 0.71 -1.97%
  YoY % -21.25% 25.00% 10.34% 70.59% -34.62% -26.76% -
  Horiz. % 88.73% 112.68% 90.14% 81.69% 47.89% 73.24% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 12/02/15 26/02/14 27/02/13 28/02/12 24/02/11 -
Price 1.4900 1.7200 1.3700 0.8450 0.5250 0.5900 0.7800 -
P/RPS 0.18 0.20 0.17 0.11 0.06 0.08 0.09 12.23%
  YoY % -10.00% 17.65% 54.55% 83.33% -25.00% -11.11% -
  Horiz. % 200.00% 222.22% 188.89% 122.22% 66.67% 88.89% 100.00%
P/EPS 56.54 21.24 144.64 12.31 1.32 -14.55 -197.93 -
  YoY % 166.20% -85.32% 1,074.98% 832.58% 109.07% 92.65% -
  Horiz. % -28.57% -10.73% -73.08% -6.22% -0.67% 7.35% 100.00%
EY 1.77 4.71 0.69 8.12 75.77 -6.87 -0.51 -
  YoY % -62.42% 582.61% -91.50% -89.28% 1,202.91% -1,247.06% -
  Horiz. % -347.06% -923.53% -135.29% -1,592.16% -14,856.86% 1,347.06% 100.00%
DY 6.71 14.53 0.00 0.00 19.05 0.00 7.69 -2.24%
  YoY % -53.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.26% 188.95% 0.00% 0.00% 247.72% 0.00% 100.00%
P/NAPS 0.64 0.75 0.89 0.59 0.35 0.51 0.66 -0.51%
  YoY % -14.67% -15.73% 50.85% 68.57% -31.37% -22.73% -
  Horiz. % 96.97% 113.64% 134.85% 89.39% 53.03% 77.27% 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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS