[TEXCHEM] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
15-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 134.91%
YoY- 342.12%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 336,038 323,028 306,560 297,755 311,096 288,504 294,133 9.27%
PBT 7,355 5,538 6,846 11,823 6,958 4,208 4,912 30.85%
Tax -2,921 -2,315 -2,394 -2,450 -2,664 -2,465 -1,936 31.51%
NP 4,434 3,223 4,452 9,373 4,294 1,743 2,976 30.41%
-
NP to SH 4,615 3,220 4,412 9,373 3,990 1,743 2,976 33.93%
-
Tax Rate 39.71% 41.80% 34.97% 20.72% 38.29% 58.58% 39.41% -
Total Cost 331,604 319,805 302,108 288,382 306,802 286,761 291,157 9.05%
-
Net Worth 177,280 176,092 172,253 186,268 113,268 114,540 117,799 31.29%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,202 6,216 - 7,448 4,956 - - -
Div Payout % 134.41% 193.05% - 79.47% 124.22% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 177,280 176,092 172,253 186,268 113,268 114,540 117,799 31.29%
NOSH 124,059 124,324 123,932 124,145 123,913 124,500 123,999 0.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.32% 1.00% 1.45% 3.15% 1.38% 0.60% 1.01% -
ROE 2.60% 1.83% 2.56% 5.03% 3.52% 1.52% 2.53% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 270.87 259.83 247.36 239.84 251.06 231.73 237.20 9.24%
EPS 3.72 2.59 3.56 7.55 3.22 1.40 2.40 33.89%
DPS 5.00 5.00 0.00 6.00 4.00 0.00 0.00 -
NAPS 1.429 1.4164 1.3899 1.5004 0.9141 0.92 0.95 31.24%
Adjusted Per Share Value based on latest NOSH - 124,145
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 265.91 255.62 242.58 235.62 246.17 228.30 232.75 9.27%
EPS 3.65 2.55 3.49 7.42 3.16 1.38 2.35 34.08%
DPS 4.91 4.92 0.00 5.89 3.92 0.00 0.00 -
NAPS 1.4028 1.3934 1.3631 1.474 0.8963 0.9064 0.9322 31.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.55 1.60 1.42 1.13 1.20 1.20 1.36 -
P/RPS 0.57 0.62 0.57 0.47 0.48 0.52 0.57 0.00%
P/EPS 41.67 61.78 39.89 14.97 37.27 85.71 56.67 -18.51%
EY 2.40 1.62 2.51 6.68 2.68 1.17 1.76 22.94%
DY 3.23 3.13 0.00 5.31 3.33 0.00 0.00 -
P/NAPS 1.08 1.13 1.02 0.75 1.31 1.30 1.43 -17.05%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 31/10/06 27/07/06 09/05/06 15/02/06 27/10/05 29/07/05 28/04/05 -
Price 1.65 1.50 1.60 1.23 1.10 1.17 1.37 -
P/RPS 0.61 0.58 0.65 0.51 0.44 0.50 0.58 3.41%
P/EPS 44.35 57.92 44.94 16.29 34.16 83.57 57.08 -15.47%
EY 2.25 1.73 2.23 6.14 2.93 1.20 1.75 18.22%
DY 3.03 3.33 0.00 4.88 3.64 0.00 0.00 -
P/NAPS 1.15 1.06 1.15 0.82 1.20 1.27 1.44 -13.91%

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