Highlights

[TEXCHEM] YoY TTM Result on 2020-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 26-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -135.92%    YoY -     -598.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,032,788 1,100,402 1,140,486 1,112,232 1,055,513 1,035,171 1,058,518 -0.41%
  YoY % -6.14% -3.51% 2.54% 5.37% 1.97% -2.21% -
  Horiz. % 97.57% 103.96% 107.74% 105.07% 99.72% 97.79% 100.00%
PBT 19,488 -12,928 9,050 7,143 14,034 16,406 9,548 12.61%
  YoY % 250.74% -242.85% 26.70% -49.10% -14.46% 71.83% -
  Horiz. % 204.11% -135.40% 94.78% 74.81% 146.98% 171.83% 100.00%
Tax -10,053 -6,219 -10,655 -13,320 -8,814 -11,121 -7,359 5.33%
  YoY % -61.65% 41.63% 20.01% -51.12% 20.74% -51.12% -
  Horiz. % 136.61% 84.51% 144.79% 181.00% 119.77% 151.12% 100.00%
NP 9,435 -19,147 -1,605 -6,177 5,220 5,285 2,189 27.54%
  YoY % 149.28% -1,092.96% 74.02% -218.33% -1.23% 141.43% -
  Horiz. % 431.02% -874.69% -73.32% -282.18% 238.47% 241.43% 100.00%
NP to SH 11,001 -16,236 -2,323 -4,775 4,852 2,839 5,243 13.13%
  YoY % 167.76% -598.92% 51.35% -198.41% 70.91% -45.85% -
  Horiz. % 209.82% -309.67% -44.31% -91.07% 92.54% 54.15% 100.00%
Tax Rate 51.59 % - % 117.73 % 186.48 % 62.80 % 67.79 % 77.07 % -6.47%
  YoY % 0.00% 0.00% -36.87% 196.94% -7.36% -12.04% -
  Horiz. % 66.94% 0.00% 152.76% 241.96% 81.48% 87.96% 100.00%
Total Cost 1,023,353 1,119,549 1,142,091 1,118,409 1,050,293 1,029,886 1,056,329 -0.53%
  YoY % -8.59% -1.97% 2.12% 6.49% 1.98% -2.50% -
  Horiz. % 96.88% 105.98% 108.12% 105.88% 99.43% 97.50% 100.00%
Net Worth 255,164 229,892 242,238 253,611 283,854 278,401 297,887 -2.54%
  YoY % 10.99% -5.10% -4.48% -10.65% 1.96% -6.54% -
  Horiz. % 85.66% 77.17% 81.32% 85.14% 95.29% 93.46% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 0 0 0 12,409 12,192 18,594 12,409 -
  YoY % 0.00% 0.00% 0.00% 1.78% -34.43% 49.84% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 98.25% 149.84% 100.00%
Div Payout % - % - % - % - % 251.29 % 654.98 % 236.69 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -61.63% 176.72% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 106.17% 276.72% 100.00%
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 255,164 229,892 242,238 253,611 283,854 278,401 297,887 -2.54%
  YoY % 10.99% -5.10% -4.48% -10.65% 1.96% -6.54% -
  Horiz. % 85.66% 77.17% 81.32% 85.14% 95.29% 93.46% 100.00%
NOSH 120,571 120,571 121,508 121,508 121,612 122,320 124,099 -0.48%
  YoY % 0.00% -0.77% 0.00% -0.09% -0.58% -1.43% -
  Horiz. % 97.16% 97.16% 97.91% 97.91% 98.00% 98.57% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 0.91 % -1.74 % -0.14 % -0.56 % 0.49 % 0.51 % 0.21 % 27.66%
  YoY % 152.30% -1,142.86% 75.00% -214.29% -3.92% 142.86% -
  Horiz. % 433.33% -828.57% -66.67% -266.67% 233.33% 242.86% 100.00%
ROE 4.31 % -7.06 % -0.96 % -1.88 % 1.71 % 1.02 % 1.76 % 16.08%
  YoY % 161.05% -635.42% 48.94% -209.94% 67.65% -42.05% -
  Horiz. % 244.89% -401.14% -54.55% -106.82% 97.16% 57.95% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 856.58 912.66 938.61 915.36 867.93 846.28 852.96 0.07%
  YoY % -6.14% -2.76% 2.54% 5.46% 2.56% -0.78% -
  Horiz. % 100.42% 107.00% 110.04% 107.32% 101.76% 99.22% 100.00%
EPS 9.12 -13.47 -1.91 -3.93 3.99 2.32 4.22 13.69%
  YoY % 167.71% -605.24% 51.40% -198.50% 71.98% -45.02% -
  Horiz. % 216.11% -319.19% -45.26% -93.13% 94.55% 54.98% 100.00%
DPS 0.00 0.00 0.00 10.21 10.00 15.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 2.10% -33.33% 50.00% -
  Horiz. % 0.00% 0.00% 0.00% 102.10% 100.00% 150.00% 100.00%
NAPS 2.1163 1.9067 1.9936 2.0872 2.3341 2.2760 2.4004 -2.08%
  YoY % 10.99% -4.36% -4.48% -10.58% 2.55% -5.18% -
  Horiz. % 88.16% 79.43% 83.05% 86.95% 97.24% 94.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 832.23 886.71 919.01 896.25 850.54 834.15 852.96 -0.41%
  YoY % -6.14% -3.51% 2.54% 5.37% 1.96% -2.21% -
  Horiz. % 97.57% 103.96% 107.74% 105.08% 99.72% 97.79% 100.00%
EPS 8.86 -13.08 -1.87 -3.85 3.91 2.29 4.22 13.15%
  YoY % 167.74% -599.47% 51.43% -198.47% 70.74% -45.73% -
  Horiz. % 209.95% -309.95% -44.31% -91.23% 92.65% 54.27% 100.00%
DPS 0.00 0.00 0.00 10.00 9.83 14.98 10.00 -
  YoY % 0.00% 0.00% 0.00% 1.73% -34.38% 49.80% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 98.30% 149.80% 100.00%
NAPS 2.0561 1.8525 1.9520 2.0436 2.2873 2.2434 2.4004 -2.55%
  YoY % 10.99% -5.10% -4.48% -10.65% 1.96% -6.54% -
  Horiz. % 85.66% 77.17% 81.32% 85.14% 95.29% 93.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.8050 0.2400 0.7000 0.9000 1.4500 1.7200 1.4900 -
P/RPS 0.09 0.03 0.07 0.10 0.17 0.20 0.17 -10.05%
  YoY % 200.00% -57.14% -30.00% -41.18% -15.00% 17.65% -
  Horiz. % 52.94% 17.65% 41.18% 58.82% 100.00% 117.65% 100.00%
P/EPS 8.82 -1.78 -36.61 -22.90 36.34 74.11 35.27 -20.61%
  YoY % 595.51% 95.14% -59.87% -163.02% -50.96% 110.12% -
  Horiz. % 25.01% -5.05% -103.80% -64.93% 103.03% 210.12% 100.00%
EY 11.33 -56.11 -2.73 -4.37 2.75 1.35 2.84 25.91%
  YoY % 120.19% -1,955.31% 37.53% -258.91% 103.70% -52.46% -
  Horiz. % 398.94% -1,975.70% -96.13% -153.87% 96.83% 47.54% 100.00%
DY 0.00 0.00 0.00 11.35 6.90 8.72 6.71 -
  YoY % 0.00% 0.00% 0.00% 64.49% -20.87% 29.96% -
  Horiz. % 0.00% 0.00% 0.00% 169.15% 102.83% 129.96% 100.00%
P/NAPS 0.38 0.13 0.35 0.43 0.62 0.76 0.62 -7.83%
  YoY % 192.31% -62.86% -18.60% -30.65% -18.42% 22.58% -
  Horiz. % 61.29% 20.97% 56.45% 69.35% 100.00% 122.58% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/04/21 26/06/20 24/04/19 26/04/18 08/05/17 29/04/16 28/04/15 -
Price 1.3600 0.4800 0.6100 0.8900 1.5000 1.6800 1.5400 -
P/RPS 0.16 0.05 0.06 0.10 0.17 0.20 0.18 -1.94%
  YoY % 220.00% -16.67% -40.00% -41.18% -15.00% 11.11% -
  Horiz. % 88.89% 27.78% 33.33% 55.56% 94.44% 111.11% 100.00%
P/EPS 14.91 -3.56 -31.91 -22.65 37.60 72.38 36.45 -13.83%
  YoY % 518.82% 88.84% -40.88% -160.24% -48.05% 98.57% -
  Horiz. % 40.91% -9.77% -87.54% -62.14% 103.16% 198.57% 100.00%
EY 6.71 -28.05 -3.13 -4.42 2.66 1.38 2.74 16.08%
  YoY % 123.92% -796.17% 29.19% -266.17% 92.75% -49.64% -
  Horiz. % 244.89% -1,023.72% -114.23% -161.31% 97.08% 50.36% 100.00%
DY 0.00 0.00 0.00 11.48 6.67 8.93 6.49 -
  YoY % 0.00% 0.00% 0.00% 72.11% -25.31% 37.60% -
  Horiz. % 0.00% 0.00% 0.00% 176.89% 102.77% 137.60% 100.00%
P/NAPS 0.64 0.25 0.31 0.43 0.64 0.74 0.64 -
  YoY % 156.00% -19.35% -27.91% -32.81% -13.51% 15.63% -
  Horiz. % 100.00% 39.06% 48.44% 67.19% 100.00% 115.62% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Health Benefits of Drinking more Water - Koon Yew Yin Koon Yew Yin's Blog
4. How China controls Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Traders versus Investors and how to buy palm oil @innoprise plantations 14.5% dividend My telegram reshares
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS