[TEXCYCL] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 29.68%
YoY- 57.14%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 40,228 42,368 37,028 35,849 36,698 36,336 31,685 17.30%
PBT 9,990 8,764 15,428 15,158 11,326 11,076 16,517 -28.54%
Tax -676 -724 -2,551 -1,998 -1,178 -1,288 -1,340 -36.70%
NP 9,314 8,040 12,877 13,160 10,148 9,788 15,177 -27.84%
-
NP to SH 9,314 8,040 12,877 13,160 10,148 9,788 15,177 -27.84%
-
Tax Rate 6.77% 8.26% 16.53% 13.18% 10.40% 11.63% 8.11% -
Total Cost 30,914 34,328 24,151 22,689 26,550 26,548 16,508 52.10%
-
Net Worth 99,346 98,514 76,433 92,778 89,072 87,299 84,821 11.14%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 3,054 - 1,881 2,474 3,714 - 844 136.25%
Div Payout % 32.79% - 14.61% 18.80% 36.61% - 5.56% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 99,346 98,514 76,433 92,778 89,072 87,299 84,821 11.14%
NOSH 256,189 256,189 256,189 168,717 170,793 170,793 170,793 31.13%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 23.15% 18.98% 34.78% 36.71% 27.65% 26.94% 47.90% -
ROE 9.38% 8.16% 16.85% 14.18% 11.39% 11.21% 17.89% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 15.80 16.64 21.65 21.25 21.73 21.52 18.76 -10.84%
EPS 3.66 3.16 6.00 7.80 6.00 5.80 8.98 -45.11%
DPS 1.20 0.00 1.10 1.47 2.20 0.00 0.50 79.54%
NAPS 0.3903 0.387 0.4468 0.5499 0.5275 0.517 0.5023 -15.51%
Adjusted Per Share Value based on latest NOSH - 168,591
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 15.70 16.54 14.45 13.99 14.32 14.18 12.37 17.27%
EPS 3.64 3.14 5.03 5.14 3.96 3.82 5.92 -27.75%
DPS 1.19 0.00 0.73 0.97 1.45 0.00 0.33 135.70%
NAPS 0.3878 0.3845 0.2983 0.3621 0.3477 0.3408 0.3311 11.14%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.665 0.69 0.82 1.29 1.25 1.09 1.10 -
P/RPS 4.21 4.15 3.79 6.07 5.75 5.07 5.86 -19.83%
P/EPS 18.17 21.85 10.89 16.54 20.80 18.80 12.24 30.22%
EY 5.50 4.58 9.18 6.05 4.81 5.32 8.17 -23.24%
DY 1.80 0.00 1.34 1.14 1.76 0.00 0.45 152.62%
P/NAPS 1.70 1.78 1.84 2.35 2.37 2.11 2.19 -15.57%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 24/05/18 27/02/18 16/11/17 22/08/17 22/05/17 23/02/17 -
Price 0.655 0.70 0.75 0.825 1.27 1.30 1.12 -
P/RPS 4.14 4.21 3.46 3.88 5.84 6.04 5.97 -21.70%
P/EPS 17.90 22.16 9.96 10.58 21.13 22.43 12.46 27.40%
EY 5.59 4.51 10.04 9.45 4.73 4.46 8.02 -21.43%
DY 1.83 0.00 1.47 1.78 1.73 0.00 0.45 155.43%
P/NAPS 1.68 1.81 1.68 1.50 2.41 2.51 2.23 -17.24%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment