[TEXCYCL] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 60.15%
YoY- -5.94%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 18,349 9,084 31,685 22,673 14,514 6,811 25,945 -20.63%
PBT 5,663 2,769 16,517 6,989 4,376 2,070 8,112 -21.32%
Tax -589 -322 -1,340 -708 -454 -254 -738 -13.97%
NP 5,074 2,447 15,177 6,281 3,922 1,816 7,374 -22.07%
-
NP to SH 5,074 2,447 15,177 6,281 3,922 1,816 7,374 -22.07%
-
Tax Rate 10.40% 11.63% 8.11% 10.13% 10.37% 12.27% 9.10% -
Total Cost 13,275 6,637 16,508 16,392 10,592 4,995 18,571 -20.06%
-
Net Worth 89,072 87,299 84,821 75,962 73,757 72,792 70,680 16.68%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 1,857 - 844 - - - 845 69.11%
Div Payout % 36.61% - 5.56% - - - 11.47% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 89,072 87,299 84,821 75,962 73,757 72,792 70,680 16.68%
NOSH 170,793 170,793 170,793 168,844 169,051 169,719 169,092 0.67%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 27.65% 26.94% 47.90% 27.70% 27.02% 26.66% 28.42% -
ROE 5.70% 2.80% 17.89% 8.27% 5.32% 2.49% 10.43% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.87 5.38 18.76 13.43 8.59 4.01 15.34 -20.53%
EPS 3.00 1.45 8.98 3.72 2.32 1.07 4.36 -22.07%
DPS 1.10 0.00 0.50 0.00 0.00 0.00 0.50 69.23%
NAPS 0.5275 0.517 0.5023 0.4499 0.4363 0.4289 0.418 16.79%
Adjusted Per Share Value based on latest NOSH - 169,142
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.53 3.23 11.27 8.06 5.16 2.42 9.23 -20.61%
EPS 1.80 0.87 5.40 2.23 1.39 0.65 2.62 -22.15%
DPS 0.66 0.00 0.30 0.00 0.00 0.00 0.30 69.23%
NAPS 0.3168 0.3105 0.3017 0.2701 0.2623 0.2589 0.2514 16.68%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.25 1.09 1.10 1.07 1.35 1.00 1.16 -
P/RPS 11.50 20.26 5.86 7.97 15.72 24.92 7.56 32.30%
P/EPS 41.60 75.22 12.24 28.76 58.19 93.46 26.60 34.76%
EY 2.40 1.33 8.17 3.48 1.72 1.07 3.76 -25.88%
DY 0.88 0.00 0.45 0.00 0.00 0.00 0.43 61.26%
P/NAPS 2.37 2.11 2.19 2.38 3.09 2.33 2.78 -10.09%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 22/05/17 23/02/17 17/11/16 18/08/16 19/05/16 25/02/16 -
Price 1.27 1.30 1.12 1.05 1.22 1.12 1.10 -
P/RPS 11.69 24.16 5.97 7.82 14.21 27.91 7.17 38.56%
P/EPS 42.26 89.71 12.46 28.23 52.59 104.67 25.22 41.12%
EY 2.37 1.11 8.02 3.54 1.90 0.96 3.96 -29.00%
DY 0.87 0.00 0.45 0.00 0.00 0.00 0.45 55.25%
P/NAPS 2.41 2.51 2.23 2.33 2.80 2.61 2.63 -5.66%

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