Highlights

[TEXCHEM] YoY TTM Result on 2011-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 29-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -467.62%    YoY -     -80.16%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 960,459 982,992 975,403 1,033,025 1,049,823 1,299,982 1,299,003 -4.91%
  YoY % -2.29% 0.78% -5.58% -1.60% -19.24% 0.08% -
  Horiz. % 73.94% 75.67% 75.09% 79.52% 80.82% 100.08% 100.00%
PBT 14,704 -23,118 8,513 1,762 4,907 -11,585 32,046 -12.17%
  YoY % 163.60% -371.56% 383.14% -64.09% 142.36% -136.15% -
  Horiz. % 45.88% -72.14% 26.56% 5.50% 15.31% -36.15% 100.00%
Tax -10,767 72,498 -11,151 -7,236 -6,037 -3,280 -7,586 6.01%
  YoY % -114.85% 750.15% -54.10% -19.86% -84.05% 56.76% -
  Horiz. % 141.93% -955.68% 146.99% 95.39% 79.58% 43.24% 100.00%
NP 3,937 49,380 -2,638 -5,474 -1,130 -14,865 24,460 -26.24%
  YoY % -92.03% 1,971.87% 51.81% -384.42% 92.40% -160.77% -
  Horiz. % 16.10% 201.88% -10.78% -22.38% -4.62% -60.77% 100.00%
NP to SH 9,258 50,718 -2,507 -2,787 -1,547 -11,688 20,032 -12.07%
  YoY % -81.75% 2,123.06% 10.05% -80.16% 86.76% -158.35% -
  Horiz. % 46.22% 253.18% -12.51% -13.91% -7.72% -58.35% 100.00%
Tax Rate 73.22 % - % 130.99 % 410.67 % 123.03 % - % 23.67 % 20.70%
  YoY % 0.00% 0.00% -68.10% 233.80% 0.00% 0.00% -
  Horiz. % 309.34% 0.00% 553.40% 1,734.98% 519.77% 0.00% 100.00%
Total Cost 956,522 933,612 978,041 1,038,499 1,050,953 1,314,847 1,274,543 -4.67%
  YoY % 2.45% -4.54% -5.82% -1.19% -20.07% 3.16% -
  Horiz. % 75.05% 73.25% 76.74% 81.48% 82.46% 103.16% 100.00%
Net Worth 179,993 187,302 139,263 140,025 151,557 161,770 177,127 0.27%
  YoY % -3.90% 34.49% -0.54% -7.61% -6.31% -8.67% -
  Horiz. % 101.62% 105.74% 78.62% 79.05% 85.56% 91.33% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 0 12,410 0 7,473 6,980 19,812 22,341 -
  YoY % 0.00% 0.00% 0.00% 7.06% -64.77% -11.32% -
  Horiz. % 0.00% 55.55% 0.00% 33.45% 31.24% 88.68% 100.00%
Div Payout % - % 24.47 % - % - % - % - % 111.53 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 21.94% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 179,993 187,302 139,263 140,025 151,557 161,770 177,127 0.27%
  YoY % -3.90% 34.49% -0.54% -7.61% -6.31% -8.67% -
  Horiz. % 101.62% 105.74% 78.62% 79.05% 85.56% 91.33% 100.00%
NOSH 124,099 124,099 124,099 123,993 123,821 124,086 124,588 -0.07%
  YoY % 0.00% 0.00% 0.09% 0.14% -0.21% -0.40% -
  Horiz. % 99.61% 99.61% 99.61% 99.52% 99.38% 99.60% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.41 % 5.02 % -0.27 % -0.53 % -0.11 % -1.14 % 1.88 % -22.41%
  YoY % -91.83% 1,959.26% 49.06% -381.82% 90.35% -160.64% -
  Horiz. % 21.81% 267.02% -14.36% -28.19% -5.85% -60.64% 100.00%
ROE 5.14 % 27.08 % -1.80 % -1.99 % -1.02 % -7.23 % 11.31 % -12.31%
  YoY % -81.02% 1,604.44% 9.55% -95.10% 85.89% -163.93% -
  Horiz. % 45.45% 239.43% -15.92% -17.60% -9.02% -63.93% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 773.95 792.10 785.99 833.13 847.85 1,047.65 1,042.64 -4.84%
  YoY % -2.29% 0.78% -5.66% -1.74% -19.07% 0.48% -
  Horiz. % 74.23% 75.97% 75.38% 79.91% 81.32% 100.48% 100.00%
EPS 7.46 40.87 -2.02 -2.25 -1.25 -9.42 16.08 -12.01%
  YoY % -81.75% 2,123.27% 10.22% -80.00% 86.73% -158.58% -
  Horiz. % 46.39% 254.17% -12.56% -13.99% -7.77% -58.58% 100.00%
DPS 0.00 10.00 0.00 6.00 5.64 16.00 18.00 -
  YoY % 0.00% 0.00% 0.00% 6.38% -64.75% -11.11% -
  Horiz. % 0.00% 55.56% 0.00% 33.33% 31.33% 88.89% 100.00%
NAPS 1.4504 1.5093 1.1222 1.1293 1.2240 1.3037 1.4217 0.33%
  YoY % -3.90% 34.49% -0.63% -7.74% -6.11% -8.30% -
  Horiz. % 102.02% 106.16% 78.93% 79.43% 86.09% 91.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 773.95 792.10 785.99 832.42 845.96 1,047.54 1,046.75 -4.91%
  YoY % -2.29% 0.78% -5.58% -1.60% -19.24% 0.08% -
  Horiz. % 73.94% 75.67% 75.09% 79.52% 80.82% 100.08% 100.00%
EPS 7.46 40.87 -2.02 -2.25 -1.25 -9.42 16.14 -12.06%
  YoY % -81.75% 2,123.27% 10.22% -80.00% 86.73% -158.36% -
  Horiz. % 46.22% 253.22% -12.52% -13.94% -7.74% -58.36% 100.00%
DPS 0.00 10.00 0.00 6.02 5.62 15.96 18.00 -
  YoY % 0.00% 0.00% 0.00% 7.12% -64.79% -11.33% -
  Horiz. % 0.00% 55.56% 0.00% 33.44% 31.22% 88.67% 100.00%
NAPS 1.4504 1.5093 1.1222 1.1283 1.2213 1.3036 1.4273 0.27%
  YoY % -3.90% 34.49% -0.54% -7.61% -6.31% -8.67% -
  Horiz. % 101.62% 105.75% 78.62% 79.05% 85.57% 91.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.7300 0.6000 0.5800 0.8700 0.9800 1.0200 1.2100 -
P/RPS 0.09 0.08 0.07 0.10 0.12 0.10 0.12 -4.68%
  YoY % 12.50% 14.29% -30.00% -16.67% 20.00% -16.67% -
  Horiz. % 75.00% 66.67% 58.33% 83.33% 100.00% 83.33% 100.00%
P/EPS 9.79 1.47 -28.71 -38.71 -78.44 -10.83 7.53 4.47%
  YoY % 565.99% 105.12% 25.83% 50.65% -624.28% -243.82% -
  Horiz. % 130.01% 19.52% -381.27% -514.08% -1,041.70% -143.82% 100.00%
EY 10.22 68.11 -3.48 -2.58 -1.27 -9.23 13.29 -4.28%
  YoY % -84.99% 2,057.18% -34.88% -103.15% 86.24% -169.45% -
  Horiz. % 76.90% 512.49% -26.19% -19.41% -9.56% -69.45% 100.00%
DY 0.00 16.67 0.00 6.90 5.75 15.69 14.88 -
  YoY % 0.00% 0.00% 0.00% 20.00% -63.35% 5.44% -
  Horiz. % 0.00% 112.03% 0.00% 46.37% 38.64% 105.44% 100.00%
P/NAPS 0.50 0.40 0.52 0.77 0.80 0.78 0.85 -8.46%
  YoY % 25.00% -23.08% -32.47% -3.75% 2.56% -8.24% -
  Horiz. % 58.82% 47.06% 61.18% 90.59% 94.12% 91.76% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/04/14 03/05/13 26/04/12 29/04/11 29/04/10 05/05/09 06/05/08 -
Price 0.7400 0.6050 0.6000 0.7700 0.9000 1.0500 1.2500 -
P/RPS 0.10 0.08 0.08 0.09 0.11 0.10 0.12 -2.99%
  YoY % 25.00% 0.00% -11.11% -18.18% 10.00% -16.67% -
  Horiz. % 83.33% 66.67% 66.67% 75.00% 91.67% 83.33% 100.00%
P/EPS 9.92 1.48 -29.70 -34.26 -72.04 -11.15 7.77 4.15%
  YoY % 570.27% 104.98% 13.31% 52.44% -546.10% -243.50% -
  Horiz. % 127.67% 19.05% -382.24% -440.93% -927.16% -143.50% 100.00%
EY 10.08 67.55 -3.37 -2.92 -1.39 -8.97 12.86 -3.98%
  YoY % -85.08% 2,104.45% -15.41% -110.07% 84.50% -169.75% -
  Horiz. % 78.38% 525.27% -26.21% -22.71% -10.81% -69.75% 100.00%
DY 0.00 16.53 0.00 7.79 6.26 15.24 14.40 -
  YoY % 0.00% 0.00% 0.00% 24.44% -58.92% 5.83% -
  Horiz. % 0.00% 114.79% 0.00% 54.10% 43.47% 105.83% 100.00%
P/NAPS 0.51 0.40 0.53 0.68 0.74 0.81 0.88 -8.69%
  YoY % 27.50% -24.53% -22.06% -8.11% -8.64% -7.95% -
  Horiz. % 57.95% 45.45% 60.23% 77.27% 84.09% 92.05% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers