Highlights

[TEXCHEM] YoY TTM Result on 2016-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 29-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -71.72%    YoY -     -45.85%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,140,486 1,112,232 1,055,513 1,035,171 1,058,518 960,459 982,992 2.51%
  YoY % 2.54% 5.37% 1.97% -2.21% 10.21% -2.29% -
  Horiz. % 116.02% 113.15% 107.38% 105.31% 107.68% 97.71% 100.00%
PBT 9,050 7,143 14,034 16,406 9,548 14,704 -23,118 -
  YoY % 26.70% -49.10% -14.46% 71.83% -35.07% 163.60% -
  Horiz. % -39.15% -30.90% -60.71% -70.97% -41.30% -63.60% 100.00%
Tax -10,655 -13,320 -8,814 -11,121 -7,359 -10,767 72,498 -
  YoY % 20.01% -51.12% 20.74% -51.12% 31.65% -114.85% -
  Horiz. % -14.70% -18.37% -12.16% -15.34% -10.15% -14.85% 100.00%
NP -1,605 -6,177 5,220 5,285 2,189 3,937 49,380 -
  YoY % 74.02% -218.33% -1.23% 141.43% -44.40% -92.03% -
  Horiz. % -3.25% -12.51% 10.57% 10.70% 4.43% 7.97% 100.00%
NP to SH -2,323 -4,775 4,852 2,839 5,243 9,258 50,718 -
  YoY % 51.35% -198.41% 70.91% -45.85% -43.37% -81.75% -
  Horiz. % -4.58% -9.41% 9.57% 5.60% 10.34% 18.25% 100.00%
Tax Rate 117.73 % 186.48 % 62.80 % 67.79 % 77.07 % 73.22 % - % -
  YoY % -36.87% 196.94% -7.36% -12.04% 5.26% 0.00% -
  Horiz. % 160.79% 254.68% 85.77% 92.58% 105.26% 100.00% -
Total Cost 1,142,091 1,118,409 1,050,293 1,029,886 1,056,329 956,522 933,612 3.41%
  YoY % 2.12% 6.49% 1.98% -2.50% 10.43% 2.45% -
  Horiz. % 122.33% 119.79% 112.50% 110.31% 113.14% 102.45% 100.00%
Net Worth 242,238 253,611 283,854 278,401 297,887 179,993 187,302 4.38%
  YoY % -4.48% -10.65% 1.96% -6.54% 65.50% -3.90% -
  Horiz. % 129.33% 135.40% 151.55% 148.64% 159.04% 96.10% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 0 12,409 12,192 18,594 12,409 0 12,410 -
  YoY % 0.00% 1.78% -34.43% 49.84% 0.00% 0.00% -
  Horiz. % 0.00% 99.99% 98.24% 149.83% 99.99% 0.00% 100.00%
Div Payout % - % - % 251.29 % 654.98 % 236.69 % - % 24.47 % -
  YoY % 0.00% 0.00% -61.63% 176.72% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,026.93% 2,676.67% 967.27% 0.00% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 242,238 253,611 283,854 278,401 297,887 179,993 187,302 4.38%
  YoY % -4.48% -10.65% 1.96% -6.54% 65.50% -3.90% -
  Horiz. % 129.33% 135.40% 151.55% 148.64% 159.04% 96.10% 100.00%
NOSH 121,508 121,508 121,612 122,320 124,099 124,099 124,099 -0.35%
  YoY % 0.00% -0.09% -0.58% -1.43% 0.00% 0.00% -
  Horiz. % 97.91% 97.91% 98.00% 98.57% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -0.14 % -0.56 % 0.49 % 0.51 % 0.21 % 0.41 % 5.02 % -
  YoY % 75.00% -214.29% -3.92% 142.86% -48.78% -91.83% -
  Horiz. % -2.79% -11.16% 9.76% 10.16% 4.18% 8.17% 100.00%
ROE -0.96 % -1.88 % 1.71 % 1.02 % 1.76 % 5.14 % 27.08 % -
  YoY % 48.94% -209.94% 67.65% -42.05% -65.76% -81.02% -
  Horiz. % -3.55% -6.94% 6.31% 3.77% 6.50% 18.98% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 938.61 915.36 867.93 846.28 852.96 773.95 792.10 2.87%
  YoY % 2.54% 5.46% 2.56% -0.78% 10.21% -2.29% -
  Horiz. % 118.50% 115.56% 109.57% 106.84% 107.68% 97.71% 100.00%
EPS -1.91 -3.93 3.99 2.32 4.22 7.46 40.87 -
  YoY % 51.40% -198.50% 71.98% -45.02% -43.43% -81.75% -
  Horiz. % -4.67% -9.62% 9.76% 5.68% 10.33% 18.25% 100.00%
DPS 0.00 10.21 10.00 15.00 10.00 0.00 10.00 -
  YoY % 0.00% 2.10% -33.33% 50.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.10% 100.00% 150.00% 100.00% 0.00% 100.00%
NAPS 1.9936 2.0872 2.3341 2.2760 2.4004 1.4504 1.5093 4.75%
  YoY % -4.48% -10.58% 2.55% -5.18% 65.50% -3.90% -
  Horiz. % 132.09% 138.29% 154.65% 150.80% 159.04% 96.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 919.01 896.25 850.54 834.15 852.96 773.95 792.10 2.51%
  YoY % 2.54% 5.37% 1.96% -2.21% 10.21% -2.29% -
  Horiz. % 116.02% 113.15% 107.38% 105.31% 107.68% 97.71% 100.00%
EPS -1.87 -3.85 3.91 2.29 4.22 7.46 40.87 -
  YoY % 51.43% -198.47% 70.74% -45.73% -43.43% -81.75% -
  Horiz. % -4.58% -9.42% 9.57% 5.60% 10.33% 18.25% 100.00%
DPS 0.00 10.00 9.83 14.98 10.00 0.00 10.00 -
  YoY % 0.00% 1.73% -34.38% 49.80% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 98.30% 149.80% 100.00% 0.00% 100.00%
NAPS 1.9520 2.0436 2.2873 2.2434 2.4004 1.4504 1.5093 4.38%
  YoY % -4.48% -10.65% 1.96% -6.54% 65.50% -3.90% -
  Horiz. % 129.33% 135.40% 151.55% 148.64% 159.04% 96.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.7000 0.9000 1.4500 1.7200 1.4900 0.7300 0.6000 -
P/RPS 0.07 0.10 0.17 0.20 0.17 0.09 0.08 -2.20%
  YoY % -30.00% -41.18% -15.00% 17.65% 88.89% 12.50% -
  Horiz. % 87.50% 125.00% 212.50% 250.00% 212.50% 112.50% 100.00%
P/EPS -36.61 -22.90 36.34 74.11 35.27 9.79 1.47 -
  YoY % -59.87% -163.02% -50.96% 110.12% 260.27% 565.99% -
  Horiz. % -2,490.48% -1,557.82% 2,472.11% 5,041.50% 2,399.32% 665.99% 100.00%
EY -2.73 -4.37 2.75 1.35 2.84 10.22 68.11 -
  YoY % 37.53% -258.91% 103.70% -52.46% -72.21% -84.99% -
  Horiz. % -4.01% -6.42% 4.04% 1.98% 4.17% 15.01% 100.00%
DY 0.00 11.35 6.90 8.72 6.71 0.00 16.67 -
  YoY % 0.00% 64.49% -20.87% 29.96% 0.00% 0.00% -
  Horiz. % 0.00% 68.09% 41.39% 52.31% 40.25% 0.00% 100.00%
P/NAPS 0.35 0.43 0.62 0.76 0.62 0.50 0.40 -2.20%
  YoY % -18.60% -30.65% -18.42% 22.58% 24.00% 25.00% -
  Horiz. % 87.50% 107.50% 155.00% 190.00% 155.00% 125.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/04/19 26/04/18 08/05/17 29/04/16 28/04/15 29/04/14 03/05/13 -
Price 0.6100 0.8900 1.5000 1.6800 1.5400 0.7400 0.6050 -
P/RPS 0.06 0.10 0.17 0.20 0.18 0.10 0.08 -4.68%
  YoY % -40.00% -41.18% -15.00% 11.11% 80.00% 25.00% -
  Horiz. % 75.00% 125.00% 212.50% 250.00% 225.00% 125.00% 100.00%
P/EPS -31.91 -22.65 37.60 72.38 36.45 9.92 1.48 -
  YoY % -40.88% -160.24% -48.05% 98.57% 267.44% 570.27% -
  Horiz. % -2,156.08% -1,530.41% 2,540.54% 4,890.54% 2,462.84% 670.27% 100.00%
EY -3.13 -4.42 2.66 1.38 2.74 10.08 67.55 -
  YoY % 29.19% -266.17% 92.75% -49.64% -72.82% -85.08% -
  Horiz. % -4.63% -6.54% 3.94% 2.04% 4.06% 14.92% 100.00%
DY 0.00 11.48 6.67 8.93 6.49 0.00 16.53 -
  YoY % 0.00% 72.11% -25.31% 37.60% 0.00% 0.00% -
  Horiz. % 0.00% 69.45% 40.35% 54.02% 39.26% 0.00% 100.00%
P/NAPS 0.31 0.43 0.64 0.74 0.64 0.51 0.40 -4.16%
  YoY % -27.91% -32.81% -13.51% 15.63% 25.49% 27.50% -
  Horiz. % 77.50% 107.50% 160.00% 185.00% 160.00% 127.50% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
2. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. STEEL Industry - HOT ! ! The Huat Project
5. A BEARISH outlook for Covid-19. GENERAL
6. Malaysia Electronics Industry 5G TECH MANUFACTURING
7. Gloves and the United States - Something Funny Trying to Make Sense Bursa Investments
8. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
PARTNERS & BROKERS