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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

213  595  542  1100 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.74+0.14 
 VSOLAR 0.0350.00 
 ASB 0.185+0.02 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 MAHSING 1.01-0.03 
 XOX 0.11+0.005 
 KANGER 0.1750.00 
 AT 0.080.00 
 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