Highlights

[TEXCHEM] YoY TTM Result on 2013-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 03-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     2.73%    YoY -     2,123.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,035,171 1,058,518 960,459 982,992 975,403 1,033,025 1,049,823 -0.23%
  YoY % -2.21% 10.21% -2.29% 0.78% -5.58% -1.60% -
  Horiz. % 98.60% 100.83% 91.49% 93.63% 92.91% 98.40% 100.00%
PBT 16,406 9,548 14,704 -23,118 8,513 1,762 4,907 22.26%
  YoY % 71.83% -35.07% 163.60% -371.56% 383.14% -64.09% -
  Horiz. % 334.34% 194.58% 299.65% -471.12% 173.49% 35.91% 100.00%
Tax -11,121 -7,359 -10,767 72,498 -11,151 -7,236 -6,037 10.71%
  YoY % -51.12% 31.65% -114.85% 750.15% -54.10% -19.86% -
  Horiz. % 184.21% 121.90% 178.35% -1,200.89% 184.71% 119.86% 100.00%
NP 5,285 2,189 3,937 49,380 -2,638 -5,474 -1,130 -
  YoY % 141.43% -44.40% -92.03% 1,971.87% 51.81% -384.42% -
  Horiz. % -467.70% -193.72% -348.41% -4,369.91% 233.45% 484.42% 100.00%
NP to SH 2,839 5,243 9,258 50,718 -2,507 -2,787 -1,547 -
  YoY % -45.85% -43.37% -81.75% 2,123.06% 10.05% -80.16% -
  Horiz. % -183.52% -338.91% -598.45% -3,278.47% 162.06% 180.16% 100.00%
Tax Rate 67.79 % 77.07 % 73.22 % - % 130.99 % 410.67 % 123.03 % -9.45%
  YoY % -12.04% 5.26% 0.00% 0.00% -68.10% 233.80% -
  Horiz. % 55.10% 62.64% 59.51% 0.00% 106.47% 333.80% 100.00%
Total Cost 1,029,886 1,056,329 956,522 933,612 978,041 1,038,499 1,050,953 -0.34%
  YoY % -2.50% 10.43% 2.45% -4.54% -5.82% -1.19% -
  Horiz. % 98.00% 100.51% 91.01% 88.83% 93.06% 98.81% 100.00%
Net Worth 278,401 297,887 179,993 187,302 139,263 140,025 151,557 10.66%
  YoY % -6.54% 65.50% -3.90% 34.49% -0.54% -7.61% -
  Horiz. % 183.69% 196.55% 118.76% 123.59% 91.89% 92.39% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 18,594 12,409 0 12,410 0 7,473 6,980 17.72%
  YoY % 49.84% 0.00% 0.00% 0.00% 0.00% 7.06% -
  Horiz. % 266.39% 177.78% 0.00% 177.80% 0.00% 107.06% 100.00%
Div Payout % 654.98 % 236.69 % - % 24.47 % - % - % - % -
  YoY % 176.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,676.67% 967.27% 0.00% 100.00% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 278,401 297,887 179,993 187,302 139,263 140,025 151,557 10.66%
  YoY % -6.54% 65.50% -3.90% 34.49% -0.54% -7.61% -
  Horiz. % 183.69% 196.55% 118.76% 123.59% 91.89% 92.39% 100.00%
NOSH 122,320 124,099 124,099 124,099 124,099 123,993 123,821 -0.20%
  YoY % -1.43% 0.00% 0.00% 0.00% 0.09% 0.14% -
  Horiz. % 98.79% 100.22% 100.22% 100.22% 100.22% 100.14% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.51 % 0.21 % 0.41 % 5.02 % -0.27 % -0.53 % -0.11 % -
  YoY % 142.86% -48.78% -91.83% 1,959.26% 49.06% -381.82% -
  Horiz. % -463.64% -190.91% -372.73% -4,563.64% 245.45% 481.82% 100.00%
ROE 1.02 % 1.76 % 5.14 % 27.08 % -1.80 % -1.99 % -1.02 % -
  YoY % -42.05% -65.76% -81.02% 1,604.44% 9.55% -95.10% -
  Horiz. % -100.00% -172.55% -503.92% -2,654.90% 176.47% 195.10% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 846.28 852.96 773.95 792.10 785.99 833.13 847.85 -0.03%
  YoY % -0.78% 10.21% -2.29% 0.78% -5.66% -1.74% -
  Horiz. % 99.81% 100.60% 91.28% 93.42% 92.70% 98.26% 100.00%
EPS 2.32 4.22 7.46 40.87 -2.02 -2.25 -1.25 -
  YoY % -45.02% -43.43% -81.75% 2,123.27% 10.22% -80.00% -
  Horiz. % -185.60% -337.60% -596.80% -3,269.60% 161.60% 180.00% 100.00%
DPS 15.00 10.00 0.00 10.00 0.00 6.00 5.64 17.69%
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% 6.38% -
  Horiz. % 265.96% 177.30% 0.00% 177.30% 0.00% 106.38% 100.00%
NAPS 2.2760 2.4004 1.4504 1.5093 1.1222 1.1293 1.2240 10.88%
  YoY % -5.18% 65.50% -3.90% 34.49% -0.63% -7.74% -
  Horiz. % 185.95% 196.11% 118.50% 123.31% 91.68% 92.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 834.15 852.96 773.95 792.10 785.99 832.42 845.96 -0.23%
  YoY % -2.21% 10.21% -2.29% 0.78% -5.58% -1.60% -
  Horiz. % 98.60% 100.83% 91.49% 93.63% 92.91% 98.40% 100.00%
EPS 2.29 4.22 7.46 40.87 -2.02 -2.25 -1.25 -
  YoY % -45.73% -43.43% -81.75% 2,123.27% 10.22% -80.00% -
  Horiz. % -183.20% -337.60% -596.80% -3,269.60% 161.60% 180.00% 100.00%
DPS 14.98 10.00 0.00 10.00 0.00 6.02 5.62 17.73%
  YoY % 49.80% 0.00% 0.00% 0.00% 0.00% 7.12% -
  Horiz. % 266.55% 177.94% 0.00% 177.94% 0.00% 107.12% 100.00%
NAPS 2.2434 2.4004 1.4504 1.5093 1.1222 1.1283 1.2213 10.66%
  YoY % -6.54% 65.50% -3.90% 34.49% -0.54% -7.61% -
  Horiz. % 183.69% 196.54% 118.76% 123.58% 91.89% 92.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.7200 1.4900 0.7300 0.6000 0.5800 0.8700 0.9800 -
P/RPS 0.20 0.17 0.09 0.08 0.07 0.10 0.12 8.88%
  YoY % 17.65% 88.89% 12.50% 14.29% -30.00% -16.67% -
  Horiz. % 166.67% 141.67% 75.00% 66.67% 58.33% 83.33% 100.00%
P/EPS 74.11 35.27 9.79 1.47 -28.71 -38.71 -78.44 -
  YoY % 110.12% 260.27% 565.99% 105.12% 25.83% 50.65% -
  Horiz. % -94.48% -44.96% -12.48% -1.87% 36.60% 49.35% 100.00%
EY 1.35 2.84 10.22 68.11 -3.48 -2.58 -1.27 -
  YoY % -52.46% -72.21% -84.99% 2,057.18% -34.88% -103.15% -
  Horiz. % -106.30% -223.62% -804.72% -5,362.99% 274.02% 203.15% 100.00%
DY 8.72 6.71 0.00 16.67 0.00 6.90 5.75 7.18%
  YoY % 29.96% 0.00% 0.00% 0.00% 0.00% 20.00% -
  Horiz. % 151.65% 116.70% 0.00% 289.91% 0.00% 120.00% 100.00%
P/NAPS 0.76 0.62 0.50 0.40 0.52 0.77 0.80 -0.85%
  YoY % 22.58% 24.00% 25.00% -23.08% -32.47% -3.75% -
  Horiz. % 95.00% 77.50% 62.50% 50.00% 65.00% 96.25% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/04/16 28/04/15 29/04/14 03/05/13 26/04/12 29/04/11 29/04/10 -
Price 1.6800 1.5400 0.7400 0.6050 0.6000 0.7700 0.9000 -
P/RPS 0.20 0.18 0.10 0.08 0.08 0.09 0.11 10.47%
  YoY % 11.11% 80.00% 25.00% 0.00% -11.11% -18.18% -
  Horiz. % 181.82% 163.64% 90.91% 72.73% 72.73% 81.82% 100.00%
P/EPS 72.38 36.45 9.92 1.48 -29.70 -34.26 -72.04 -
  YoY % 98.57% 267.44% 570.27% 104.98% 13.31% 52.44% -
  Horiz. % -100.47% -50.60% -13.77% -2.05% 41.23% 47.56% 100.00%
EY 1.38 2.74 10.08 67.55 -3.37 -2.92 -1.39 -
  YoY % -49.64% -72.82% -85.08% 2,104.45% -15.41% -110.07% -
  Horiz. % -99.28% -197.12% -725.18% -4,859.71% 242.45% 210.07% 100.00%
DY 8.93 6.49 0.00 16.53 0.00 7.79 6.26 6.09%
  YoY % 37.60% 0.00% 0.00% 0.00% 0.00% 24.44% -
  Horiz. % 142.65% 103.67% 0.00% 264.06% 0.00% 124.44% 100.00%
P/NAPS 0.74 0.64 0.51 0.40 0.53 0.68 0.74 -
  YoY % 15.63% 25.49% 27.50% -24.53% -22.06% -8.11% -
  Horiz. % 100.00% 86.49% 68.92% 54.05% 71.62% 91.89% 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
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.470.00 
 KOTRA 1.890.00 
 UCREST 0.0550.00 
 EITA 1.050.00 
 PUC 0.080.00 
 WILLOW 0.370.00 
 IRIS 0.070.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 
 BTECH 0.2050.00 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers