[TEXCYCL] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -75.37%
YoY- 31.12%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 31,685 22,673 14,514 6,811 25,945 18,712 13,278 78.10%
PBT 16,517 6,989 4,376 2,070 8,112 6,593 5,639 104.05%
Tax -1,340 -708 -454 -254 -738 85 -599 70.63%
NP 15,177 6,281 3,922 1,816 7,374 6,678 5,040 107.83%
-
NP to SH 15,177 6,281 3,922 1,816 7,374 6,678 5,040 107.83%
-
Tax Rate 8.11% 10.13% 10.37% 12.27% 9.10% -1.29% 10.62% -
Total Cost 16,508 16,392 10,592 4,995 18,571 12,034 8,238 58.61%
-
Net Worth 84,821 75,962 73,757 72,792 70,680 70,820 69,240 14.41%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 844 - - - 845 - - -
Div Payout % 5.56% - - - 11.47% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 84,821 75,962 73,757 72,792 70,680 70,820 69,240 14.41%
NOSH 170,793 168,844 169,051 169,719 169,092 169,063 169,127 0.65%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 47.90% 27.70% 27.02% 26.66% 28.42% 35.69% 37.96% -
ROE 17.89% 8.27% 5.32% 2.49% 10.43% 9.43% 7.28% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.76 13.43 8.59 4.01 15.34 11.07 7.85 78.27%
EPS 8.98 3.72 2.32 1.07 4.36 3.95 2.98 107.93%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.5023 0.4499 0.4363 0.4289 0.418 0.4189 0.4094 14.53%
Adjusted Per Share Value based on latest NOSH - 169,719
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.27 8.06 5.16 2.42 9.23 6.65 4.72 78.17%
EPS 5.40 2.23 1.39 0.65 2.62 2.37 1.79 108.08%
DPS 0.30 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.3017 0.2701 0.2623 0.2589 0.2514 0.2519 0.2462 14.44%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.10 1.07 1.35 1.00 1.16 1.17 0.51 -
P/RPS 5.86 7.97 15.72 24.92 7.56 10.57 6.50 -6.64%
P/EPS 12.24 28.76 58.19 93.46 26.60 29.62 17.11 -19.93%
EY 8.17 3.48 1.72 1.07 3.76 3.38 5.84 24.95%
DY 0.45 0.00 0.00 0.00 0.43 0.00 0.00 -
P/NAPS 2.19 2.38 3.09 2.33 2.78 2.79 1.25 45.08%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 17/11/16 18/08/16 19/05/16 25/02/16 17/11/15 19/08/15 -
Price 1.12 1.05 1.22 1.12 1.10 1.37 0.48 -
P/RPS 5.97 7.82 14.21 27.91 7.17 12.38 6.11 -1.52%
P/EPS 12.46 28.23 52.59 104.67 25.22 34.68 16.11 -15.67%
EY 8.02 3.54 1.90 0.96 3.96 2.88 6.21 18.50%
DY 0.45 0.00 0.00 0.00 0.45 0.00 0.00 -
P/NAPS 2.23 2.33 2.80 2.61 2.63 3.27 1.17 53.42%

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