[TEXCHEM] QoQ TTM Result on 30-Jun-2006 [#2]

Stock

[TEXCHEM] TEXCHEM RESOURCES BHD

Announcement Date

27-Jul-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 7.35%

YoY- 124.39%

Quarter Report

TEXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	1,266,175	1,267,658	1,263,689	1,238,747	1,204,223	1,191,796	1,169,792	5.42%
YoY %	-0.12%	0.31%	2.01%	2.87%	1.04%	1.88%	-	-
Horiz. %	108.24%	108.37%	108.03%	105.89%	102.94%	101.88%	100.00%	-
PBT	17,057	22,537	30,349	29,952	28,622	26,688	20,120	-10.43%
YoY %	-24.32%	-25.74%	1.33%	4.65%	7.25%	32.64%	-	-
Horiz. %	84.78%	112.01%	150.84%	148.87%	142.26%	132.64%	100.00%	-
Tax	-6,272	-6,604	-8,040	-7,783	-7,933	-7,475	-8,987	-21.33%
YoY %	5.03%	17.86%	-3.30%	1.89%	-6.13%	16.82%	-	-
Horiz. %	69.79%	73.48%	89.46%	86.60%	88.27%	83.18%	100.00%	-
NP	10,785	15,933	22,309	22,169	20,689	19,213	11,133	-2.09%
YoY %	-32.31%	-28.58%	0.63%	7.15%	7.68%	72.58%	-	-
Horiz. %	96.87%	143.12%	200.39%	199.13%	185.83%	172.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,011	16,312	22,193	21,568	20,091	18,655	10,829	1.11%
YoY %	-32.50%	-26.50%	2.90%	7.35%	7.70%	72.27%	-	-
Horiz. %	101.68%	150.63%	204.94%	199.17%	185.53%	172.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.77%	29.30%	26.49%	25.98%	27.72%	28.01%	44.67%	-
YoY %	25.49%	10.61%	1.96%	-6.28%	-1.04%	-37.30%	-	-
Horiz. %	82.31%	65.59%	59.30%	58.16%	62.06%	62.70%	100.00%	-
Total Cost	1,255,390	1,251,725	1,241,380	1,216,578	1,183,534	1,172,583	1,158,659	5.49%
YoY %	0.29%	0.83%	2.04%	2.79%	0.93%	1.20%	-	-
Horiz. %	108.35%	108.03%	107.14%	105.00%	102.15%	101.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	171,342	123,938	177,280	176,092	172,253	124,145	113,268	31.80%
YoY %	38.25%	-30.09%	0.67%	2.23%	38.75%	9.60%	-	-
Horiz. %	151.27%	109.42%	156.51%	155.46%	152.08%	109.60%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	18,616	18,616	19,867	18,621	12,405	12,405	11,150	40.78%
YoY %	0.00%	-6.30%	6.69%	50.11%	0.00%	11.26%	-	-
Horiz. %	166.96%	166.96%	178.18%	167.00%	111.26%	111.26%	100.00%	-
Div Payout %	169.07%	114.13%	89.52%	86.34%	61.75%	66.50%	102.96%	-
YoY %	48.14%	27.49%	3.68%	39.82%	-7.14%	-35.41%	-	-
Horiz. %	164.21%	110.85%	86.95%	83.86%	59.97%	64.59%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	171,342	123,938	177,280	176,092	172,253	124,145	113,268	31.80%
YoY %	38.25%	-30.09%	0.67%	2.23%	38.75%	9.60%	-	-
Horiz. %	151.27%	109.42%	156.51%	155.46%	152.08%	109.60%	100.00%	-
NOSH	123,472	123,938	124,059	124,324	123,932	124,145	123,913	-0.23%
YoY %	-0.38%	-0.10%	-0.21%	0.32%	-0.17%	0.19%	-	-
Horiz. %	99.64%	100.02%	100.12%	100.33%	100.02%	100.19%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	0.85%	1.26%	1.77%	1.79%	1.72%	1.61%	0.95%	-
YoY %	-32.54%	-28.81%	-1.12%	4.07%	6.83%	69.47%	-	-
Horiz. %	89.47%	132.63%	186.32%	188.42%	181.05%	169.47%	100.00%	-
ROE	6.43%	13.16%	12.52%	12.25%	11.66%	15.03%	9.56%	-
YoY %	-51.14%	5.11%	2.20%	5.06%	-22.42%	57.22%	-	-
Horiz. %	67.26%	137.66%	130.96%	128.14%	121.97%	157.22%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	1,025.47	1,022.81	1,018.62	996.38	971.68	960.00	944.04	5.67%
YoY %	0.26%	0.41%	2.23%	2.54%	1.22%	1.69%	-	-
Horiz. %	108.63%	108.34%	107.90%	105.54%	102.93%	101.69%	100.00%	-
EPS	8.92	13.16	17.89	17.35	16.21	15.03	8.74	1.36%
YoY %	-32.22%	-26.44%	3.11%	7.03%	7.85%	71.97%	-	-
Horiz. %	102.06%	150.57%	204.69%	198.51%	185.47%	171.97%	100.00%	-
DPS	15.00	15.00	16.00	15.00	10.00	10.00	9.00	40.61%
YoY %	0.00%	-6.25%	6.67%	50.00%	0.00%	11.11%	-	-
Horiz. %	166.67%	166.67%	177.78%	166.67%	111.11%	111.11%	100.00%	-
NAPS	1.3877	1.00	1.429	1.4164	1.3899	1.00	0.9141	32.12%
YoY %	38.77%	-30.02%	0.89%	1.91%	38.99%	9.40%	-	-
Horiz. %	151.81%	109.40%	156.33%	154.95%	152.05%	109.40%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 124,324
RPS	1,001.94	1,003.11	999.97	980.23	952.91	943.08	925.67	5.42%
YoY %	-0.12%	0.31%	2.01%	2.87%	1.04%	1.88%	-	-
Horiz. %	108.24%	108.37%	108.03%	105.89%	102.94%	101.88%	100.00%	-
EPS	8.71	12.91	17.56	17.07	15.90	14.76	8.57	1.08%
YoY %	-32.53%	-26.48%	2.87%	7.36%	7.72%	72.23%	-	-
Horiz. %	101.63%	150.64%	204.90%	199.18%	185.53%	172.23%	100.00%	-
DPS	14.73	14.73	15.72	14.74	9.82	9.82	8.82	40.80%
YoY %	0.00%	-6.30%	6.65%	50.10%	0.00%	11.34%	-	-
Horiz. %	167.01%	167.01%	178.23%	167.12%	111.34%	111.34%	100.00%	-
NAPS	1.3558	0.9807	1.4028	1.3934	1.3631	0.9824	0.8963	31.80%
YoY %	38.25%	-30.09%	0.67%	2.22%	38.75%	9.61%	-	-
Horiz. %	151.27%	109.42%	156.51%	155.46%	152.08%	109.61%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	1.46	1.61	1.55	1.60	1.42	1.13	1.20	-
P/RPS	0.14	0.16	0.15	0.16	0.15	0.12	0.13	5.06%
YoY %	-12.50%	6.67%	-6.25%	6.67%	25.00%	-7.69%	-	-
Horiz. %	107.69%	123.08%	115.38%	123.08%	115.38%	92.31%	100.00%	-
P/EPS	16.37	12.23	8.66	9.22	8.76	7.52	13.73	12.45%
YoY %	33.85%	41.22%	-6.07%	5.25%	16.49%	-45.23%	-	-
Horiz. %	119.23%	89.08%	63.07%	67.15%	63.80%	54.77%	100.00%	-
EY	6.11	8.17	11.54	10.84	11.42	13.30	7.28	-11.03%
YoY %	-25.21%	-29.20%	6.46%	-5.08%	-14.14%	82.69%	-	-
Horiz. %	83.93%	112.23%	158.52%	148.90%	156.87%	182.69%	100.00%	-
DY	10.27	9.32	10.32	9.38	7.04	8.85	7.50	23.33%
YoY %	10.19%	-9.69%	10.02%	33.24%	-20.45%	18.00%	-	-
Horiz. %	136.93%	124.27%	137.60%	125.07%	93.87%	118.00%	100.00%	-
P/NAPS	1.05	1.61	1.08	1.13	1.02	1.13	1.31	-13.72%
YoY %	-34.78%	49.07%	-4.42%	10.78%	-9.73%	-13.74%	-	-
Horiz. %	80.15%	122.90%	82.44%	86.26%	77.86%	86.26%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	04/05/07	15/02/07	31/10/06	27/07/06	09/05/06	15/02/06	27/10/05	-
Price	1.50	1.58	1.65	1.50	1.60	1.23	1.10	-
P/RPS	0.15	0.15	0.16	0.15	0.16	0.13	0.12	16.05%
YoY %	0.00%	-6.25%	6.67%	-6.25%	23.08%	8.33%	-	-
Horiz. %	125.00%	125.00%	133.33%	125.00%	133.33%	108.33%	100.00%	-
P/EPS	16.82	12.00	9.22	8.65	9.87	8.19	12.59	21.32%
YoY %	40.17%	30.15%	6.59%	-12.36%	20.51%	-34.95%	-	-
Horiz. %	133.60%	95.31%	73.23%	68.71%	78.40%	65.05%	100.00%	-
EY	5.95	8.33	10.84	11.57	10.13	12.22	7.94	-17.51%
YoY %	-28.57%	-23.15%	-6.31%	14.22%	-17.10%	53.90%	-	-
Horiz. %	74.94%	104.91%	136.52%	145.72%	127.58%	153.90%	100.00%	-
DY	10.00	9.49	9.70	10.00	6.25	8.13	8.18	14.34%
YoY %	5.37%	-2.16%	-3.00%	60.00%	-23.12%	-0.61%	-	-
Horiz. %	122.25%	116.01%	118.58%	122.25%	76.41%	99.39%	100.00%	-
P/NAPS	1.08	1.58	1.15	1.06	1.15	1.23	1.20	-6.78%
YoY %	-31.65%	37.39%	8.49%	-7.83%	-6.50%	2.50%	-	-
Horiz. %	90.00%	131.67%	95.83%	88.33%	95.83%	102.50%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 16:00:00

EMA 5

Hourly

SELL

2024-05-21 16:00:00

ADX

Hourly

SELL

2024-05-21 15:10:00

EMA 5

5 Mins

SELL

2024-05-21 15:05:00

ADX

5 Mins

SELL

2024-05-21 15:05:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

362

TOPGLOV

TOP GLOVE CORPORATION BHD

334

MBSB

MALAYSIA BUILDING SOCIETY BHD

325

DNEX

DAGANG NEXCHANGE BERHAD

325

PTRANS

PERAK TRANSIT BERHAD

318

NOTION

NOTION VTEC BHD

315

HLIND

HONG LEONG INDUSTRIES BHD

313

PBBANK

PUBLIC BANK BHD

306

MAYBANK

MALAYAN BANKING BHD

284

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More