[TEXCYCL] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
20-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 93.63%
YoY- 65.47%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 26,886 16,253 7,998 35,090 25,910 17,586 9,112 105.31%
PBT 13,546 10,199 7,388 19,392 10,316 8,793 2,658 195.26%
Tax -2,269 -1,149 -857 -3,570 -1,983 -1,683 -877 88.13%
NP 11,277 9,050 6,531 15,822 8,333 7,110 1,781 241.10%
-
NP to SH 11,511 9,106 6,601 15,543 8,027 6,814 1,745 250.52%
-
Tax Rate 16.75% 11.27% 11.60% 18.41% 19.22% 19.14% 32.99% -
Total Cost 15,609 7,203 1,467 19,268 17,577 10,476 7,331 65.27%
-
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 6.07% 5.98% 4.45% 11.08% 6.05% 5.17% 1.38% -
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 10.39 6.41 3.16 13.85 10.22 6.94 3.60 102.31%
EPS 4.45 3.57 2.58 6.24 3.29 2.81 0.70 242.01%
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 - 256,189
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 9.81 5.93 2.92 12.80 9.45 6.42 3.32 105.50%
EPS 4.20 3.32 2.41 5.67 2.93 2.49 0.64 249.32%
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 10.49 20.58 29.63 4.98 6.75 10.52 22.53 -39.84%
P/EPS 24.49 36.74 35.90 11.25 21.79 27.15 117.64 -64.77%
EY 4.08 2.72 2.79 8.89 4.59 3.68 0.85 183.73%
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 10.01 19.18 40.56 5.09 6.60 11.02 20.30 -37.50%
P/EPS 23.37 34.23 49.14 11.50 21.31 28.45 106.02 -63.40%
EY 4.28 2.92 2.03 8.70 4.69 3.51 0.94 173.95%
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