[TEXCYCL] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ-0.0%
YoY- -7.36%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 24,343 28,329 26,342 26,159 18,845 13,824 13,632 47.24%
PBT 9,386 8,460 6,038 5,806 5,936 6,113 6,215 31.66%
Tax -2,252 -1,881 -1,517 -1,502 -1,632 -1,472 -1,664 22.37%
NP 7,134 6,579 4,521 4,304 4,304 4,641 4,551 34.98%
-
NP to SH 7,134 6,579 4,521 4,304 4,304 4,641 4,551 34.98%
-
Tax Rate 23.99% 22.23% 25.12% 25.87% 27.49% 24.08% 26.77% -
Total Cost 17,209 21,750 21,821 21,855 14,541 9,183 9,081 53.19%
-
Net Worth 42,337 43,329 40,151 37,394 35,949 34,634 34,659 14.28%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 845 845 845 845 868 -
Div Payout % - - 18.69% 19.64% 19.64% 18.21% 19.07% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 42,337 43,329 40,151 37,394 35,949 34,634 34,659 14.28%
NOSH 171,685 170,993 171,075 170,595 170,701 169,032 171,749 -0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 29.31% 23.22% 17.16% 16.45% 22.84% 33.57% 33.38% -
ROE 16.85% 15.18% 11.26% 11.51% 11.97% 13.40% 13.13% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.18 16.57 15.40 15.33 11.04 8.18 7.94 47.25%
EPS 4.16 3.85 2.64 2.52 2.52 2.75 2.65 35.10%
DPS 0.00 0.00 0.50 0.50 0.50 0.50 0.50 -
NAPS 0.2466 0.2534 0.2347 0.2192 0.2106 0.2049 0.2018 14.31%
Adjusted Per Share Value based on latest NOSH - 170,595
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.66 10.07 9.37 9.30 6.70 4.92 4.85 47.23%
EPS 2.54 2.34 1.61 1.53 1.53 1.65 1.62 34.99%
DPS 0.00 0.00 0.30 0.30 0.30 0.30 0.31 -
NAPS 0.1506 0.1541 0.1428 0.133 0.1278 0.1232 0.1233 14.27%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.30 0.25 0.25 0.25 0.22 0.25 0.17 -
P/RPS 2.12 1.51 1.62 1.63 1.99 3.06 2.14 -0.62%
P/EPS 7.22 6.50 9.46 9.91 8.73 9.11 6.42 8.15%
EY 13.85 15.39 10.57 10.09 11.46 10.98 15.59 -7.59%
DY 0.00 0.00 2.00 2.00 2.27 2.00 2.94 -
P/NAPS 1.22 0.99 1.07 1.14 1.04 1.22 0.84 28.27%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 13/05/10 25/02/10 17/11/09 26/08/09 01/06/09 27/02/09 11/11/08 -
Price 0.30 0.30 0.25 0.25 0.25 0.10 0.35 -
P/RPS 2.12 1.81 1.62 1.63 2.26 1.22 4.41 -38.66%
P/EPS 7.22 7.80 9.46 9.91 9.92 3.64 13.21 -33.17%
EY 13.85 12.83 10.57 10.09 10.09 27.46 7.57 49.64%
DY 0.00 0.00 2.00 2.00 2.00 5.00 1.43 -
P/NAPS 1.22 1.18 1.07 1.14 1.19 0.49 1.73 -20.78%

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