[TEXCHEM] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
30-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 358.78%
YoY- 195.74%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,087,315 763,521 527,926 266,737 1,017,748 747,494 459,930 77.18%
PBT 30,692 10,158 8,673 10,124 1,315 -14,073 -26,894 -
Tax -5,383 -4,353 -3,040 -2,671 -7,773 -3,295 521 -
NP 25,309 5,805 5,633 7,453 -6,458 -17,368 -26,373 -
-
NP to SH 24,767 8,234 7,059 6,635 -2,564 -12,119 -19,399 -
-
Tax Rate 17.54% 42.85% 35.05% 26.38% 591.10% - - -
Total Cost 1,062,006 757,716 522,293 259,284 1,024,206 764,862 486,303 68.08%
-
Net Worth 270,175 253,572 253,814 255,164 243,698 227,276 219,270 14.88%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 270,175 253,572 253,814 255,164 243,698 227,276 219,270 14.88%
NOSH 124,099 124,099 124,099 124,099 124,099 124,099 124,099 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.33% 0.76% 1.07% 2.79% -0.63% -2.32% -5.73% -
ROE 9.17% 3.25% 2.78% 2.60% -1.05% -5.33% -8.85% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 901.80 633.25 437.85 221.23 844.11 619.96 381.46 77.18%
EPS 20.54 6.83 5.85 5.50 -2.13 -10.05 -16.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2408 2.1031 2.1051 2.1163 2.0212 1.885 1.8186 14.88%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 860.40 604.18 417.75 211.07 805.35 591.50 363.95 77.18%
EPS 19.60 6.52 5.59 5.25 -2.03 -9.59 -15.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1379 2.0065 2.0085 2.0191 1.9284 1.7985 1.7351 14.88%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.16 0.765 0.89 0.805 0.605 0.54 0.48 -
P/RPS 0.13 0.12 0.20 0.36 0.07 0.09 0.13 0.00%
P/EPS 5.65 11.20 15.20 14.63 -28.45 -5.37 -2.98 -
EY 17.71 8.93 6.58 6.84 -3.51 -18.61 -33.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.36 0.42 0.38 0.30 0.29 0.26 58.53%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 22/10/21 27/07/21 30/04/21 24/02/21 23/10/20 30/07/20 -
Price 1.32 0.86 0.905 1.36 0.685 0.64 0.62 -
P/RPS 0.15 0.14 0.21 0.61 0.08 0.10 0.16 -4.20%
P/EPS 6.43 12.59 15.46 24.71 -32.21 -6.37 -3.85 -
EY 15.56 7.94 6.47 4.05 -3.10 -15.71 -25.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.41 0.43 0.64 0.34 0.34 0.34 44.26%

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