[TEXCHEM] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 241.75%
YoY- 260.65%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 785,611 782,812 755,808 707,056 654,457 646,008 616,696 17.46%
PBT 9,963 6,794 6,084 8,336 3,161 4,102 6,582 31.73%
Tax -5,538 -5,086 -4,340 -3,780 -6,375 -3,400 -4,192 20.33%
NP 4,425 1,708 1,744 4,556 -3,214 702 2,390 50.61%
-
NP to SH 4,425 1,708 1,744 4,556 -3,214 702 2,390 50.61%
-
Tax Rate 55.59% 74.86% 71.33% 45.35% 201.68% 82.89% 63.69% -
Total Cost 781,186 781,104 754,064 702,500 657,671 645,305 614,306 17.32%
-
Net Worth 114,729 112,114 115,812 129,955 125,426 134,015 136,881 -11.07%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 87 4,379 - - 7,634 4,316 - -
Div Payout % 1.98% 256.41% - - 0.00% 614.25% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 114,729 112,114 115,812 129,955 125,426 134,015 136,881 -11.07%
NOSH 109,266 109,487 108,999 109,519 109,066 107,903 108,636 0.38%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.56% 0.22% 0.23% 0.64% -0.49% 0.11% 0.39% -
ROE 3.86% 1.52% 1.51% 3.51% -2.56% 0.52% 1.75% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 718.99 714.98 693.40 645.60 600.05 598.69 567.67 17.01%
EPS 3.68 1.56 1.60 4.16 -2.95 0.64 2.20 40.78%
DPS 0.08 4.00 0.00 0.00 7.00 4.00 0.00 -
NAPS 1.05 1.024 1.0625 1.1866 1.15 1.242 1.26 -11.41%
Adjusted Per Share Value based on latest NOSH - 109,519
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 621.66 619.45 598.08 559.50 517.88 511.19 488.00 17.46%
EPS 3.50 1.35 1.38 3.61 -2.54 0.56 1.89 50.63%
DPS 0.07 3.47 0.00 0.00 6.04 3.42 0.00 -
NAPS 0.9079 0.8872 0.9164 1.0284 0.9925 1.0605 1.0832 -11.07%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.46 1.45 1.41 1.37 1.42 1.50 1.67 -
P/RPS 0.20 0.20 0.20 0.21 0.24 0.25 0.29 -21.88%
P/EPS 36.05 92.95 88.13 32.93 -48.19 230.34 75.91 -39.04%
EY 2.77 1.08 1.13 3.04 -2.08 0.43 1.32 63.68%
DY 0.05 2.76 0.00 0.00 4.93 2.67 0.00 -
P/NAPS 1.39 1.42 1.33 1.15 1.23 1.21 1.33 2.97%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 29/10/03 21/07/03 30/04/03 29/01/03 30/10/02 31/07/02 -
Price 1.43 1.43 1.52 1.40 1.46 1.50 1.68 -
P/RPS 0.20 0.20 0.22 0.22 0.24 0.25 0.30 -23.62%
P/EPS 35.31 91.67 95.00 33.65 -49.54 230.34 76.36 -40.11%
EY 2.83 1.09 1.05 2.97 -2.02 0.43 1.31 66.87%
DY 0.06 2.80 0.00 0.00 4.79 2.67 0.00 -
P/NAPS 1.36 1.40 1.43 1.18 1.27 1.21 1.33 1.49%

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