[TEXCYCL] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -15.73%
YoY- 43.4%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 35,848 32,506 31,992 35,090 34,546 35,172 36,448 -1.09%
PBT 18,061 20,398 29,552 19,392 13,754 17,586 10,632 42.23%
Tax -3,025 -2,298 -3,428 -3,570 -2,644 -3,366 -3,508 -9.37%
NP 15,036 18,100 26,124 15,822 11,110 14,220 7,124 64.31%
-
NP to SH 15,348 18,212 26,404 15,543 10,702 13,628 6,980 68.85%
-
Tax Rate 16.75% 11.27% 11.60% 18.41% 19.22% 19.14% 32.99% -
Total Cost 20,812 14,406 5,868 19,268 23,436 20,952 29,324 -20.38%
-
Net Worth 189,659 152,242 148,491 140,229 132,727 131,916 126,568 30.85%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 189,659 152,242 148,491 140,229 132,727 131,916 126,568 30.85%
NOSH 258,674 256,189 256,189 256,189 256,189 256,189 256,189 0.64%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 41.94% 55.68% 81.66% 45.09% 32.16% 40.43% 19.55% -
ROE 8.09% 11.96% 17.78% 11.08% 8.06% 10.33% 5.51% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 13.86 12.83 12.62 13.85 13.63 13.88 14.38 -2.41%
EPS 5.93 7.14 10.32 6.24 4.39 5.62 2.80 64.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7332 0.6007 0.5859 0.5533 0.5237 0.5205 0.4994 29.08%
Adjusted Per Share Value based on latest NOSH - 274,090
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 13.08 11.86 11.67 12.80 12.60 12.83 13.30 -1.10%
EPS 5.60 6.64 9.63 5.67 3.90 4.97 2.55 68.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.692 0.5554 0.5418 0.5116 0.4842 0.4813 0.4618 30.85%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.09 1.32 0.935 0.69 0.69 0.73 0.81 -
P/RPS 7.87 10.29 7.41 4.98 5.06 5.26 5.63 24.94%
P/EPS 18.37 18.37 8.97 11.25 16.34 13.58 29.41 -26.86%
EY 5.44 5.44 11.14 8.89 6.12 7.37 3.40 36.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 2.20 1.60 1.25 1.32 1.40 1.62 -5.40%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 13/08/24 29/05/24 20/02/24 14/11/23 15/08/23 11/05/23 -
Price 1.04 1.23 1.28 0.705 0.675 0.765 0.73 -
P/RPS 7.50 9.59 10.14 5.09 4.95 5.51 5.08 29.56%
P/EPS 17.53 17.12 12.29 11.50 15.98 14.23 26.51 -24.04%
EY 5.71 5.84 8.14 8.70 6.26 7.03 3.77 31.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 2.05 2.18 1.27 1.29 1.47 1.46 -1.82%

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