[TEXCHEM] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[TEXCHEM] TEXCHEM RESOURCES BHD

Announcement Date

04-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -32.5%

YoY- -45.19%

Quarter Report

TEXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	1,257,012	1,233,407	1,249,223	1,266,175	1,267,658	1,263,689	1,238,747	0.97%
YoY %	1.91%	-1.27%	-1.34%	-0.12%	0.31%	2.01%	-	-
Horiz. %	101.47%	99.57%	100.85%	102.21%	102.33%	102.01%	100.00%	-
PBT	29,434	20,611	21,274	17,057	22,537	30,349	29,952	-1.15%
YoY %	42.81%	-3.12%	24.72%	-24.32%	-25.74%	1.33%	-	-
Horiz. %	98.27%	68.81%	71.03%	56.95%	75.24%	101.33%	100.00%	-
Tax	-7,465	-5,482	-6,473	-6,272	-6,604	-8,040	-7,783	-2.73%
YoY %	-36.17%	15.31%	-3.20%	5.03%	17.86%	-3.30%	-	-
Horiz. %	95.91%	70.44%	83.17%	80.59%	84.85%	103.30%	100.00%	-
NP	21,969	15,129	14,801	10,785	15,933	22,309	22,169	-0.60%
YoY %	45.21%	2.22%	37.24%	-32.31%	-28.58%	0.63%	-	-
Horiz. %	99.10%	68.24%	66.76%	48.65%	71.87%	100.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,084	13,379	14,357	11,011	16,312	22,193	21,568	-11.05%
YoY %	35.17%	-6.81%	30.39%	-32.50%	-26.50%	2.90%	-	-
Horiz. %	83.85%	62.03%	66.57%	51.05%	75.63%	102.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.36%	26.60%	30.43%	36.77%	29.30%	26.49%	25.98%	-
YoY %	-4.66%	-12.59%	-17.24%	25.49%	10.61%	1.96%	-	-
Horiz. %	97.61%	102.39%	117.13%	141.53%	112.78%	101.96%	100.00%	-
Total Cost	1,235,043	1,218,278	1,234,422	1,255,390	1,251,725	1,241,380	1,216,578	1.00%
YoY %	1.38%	-1.31%	-1.67%	0.29%	0.83%	2.04%	-	-
Horiz. %	101.52%	100.14%	101.47%	103.19%	102.89%	102.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	178,014	176,388	181,862	171,342	123,938	177,280	176,092	0.72%
YoY %	0.92%	-3.01%	6.14%	38.25%	-30.09%	0.67%	-	-
Horiz. %	101.09%	100.17%	103.28%	97.30%	70.38%	100.67%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	22,341	21,091	19,847	18,616	18,616	19,867	18,621	12.87%
YoY %	5.93%	6.27%	6.61%	0.00%	-6.30%	6.69%	-	-
Horiz. %	119.98%	113.26%	106.58%	99.97%	99.97%	106.69%	100.00%	-
Div Payout %	123.54%	157.65%	138.24%	169.07%	114.13%	89.52%	86.34%	-
YoY %	-21.64%	14.04%	-18.24%	48.14%	27.49%	3.68%	-	-
Horiz. %	143.09%	182.59%	160.11%	195.82%	132.19%	103.68%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	178,014	176,388	181,862	171,342	123,938	177,280	176,092	0.72%
YoY %	0.92%	-3.01%	6.14%	38.25%	-30.09%	0.67%	-	-
Horiz. %	101.09%	100.17%	103.28%	97.30%	70.38%	100.67%	100.00%	-
NOSH	124,112	124,129	124,120	123,472	123,938	124,059	124,324	-0.11%
YoY %	-0.01%	0.01%	0.52%	-0.38%	-0.10%	-0.21%	-	-
Horiz. %	99.83%	99.84%	99.84%	99.31%	99.69%	99.79%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	1.75%	1.23%	1.18%	0.85%	1.26%	1.77%	1.79%	-
YoY %	42.28%	4.24%	38.82%	-32.54%	-28.81%	-1.12%	-	-
Horiz. %	97.77%	68.72%	65.92%	47.49%	70.39%	98.88%	100.00%	-
ROE	10.16%	7.58%	7.89%	6.43%	13.16%	12.52%	12.25%	-
YoY %	34.04%	-3.93%	22.71%	-51.14%	5.11%	2.20%	-	-
Horiz. %	82.94%	61.88%	64.41%	52.49%	107.43%	102.20%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	1,012.80	993.64	1,006.46	1,025.47	1,022.81	1,018.62	996.38	1.09%
YoY %	1.93%	-1.27%	-1.85%	0.26%	0.41%	2.23%	-	-
Horiz. %	101.65%	99.73%	101.01%	102.92%	102.65%	102.23%	100.00%	-
EPS	14.57	10.78	11.57	8.92	13.16	17.89	17.35	-10.96%
YoY %	35.16%	-6.83%	29.71%	-32.22%	-26.44%	3.11%	-	-
Horiz. %	83.98%	62.13%	66.69%	51.41%	75.85%	103.11%	100.00%	-
DPS	18.00	17.00	16.00	15.00	15.00	16.00	15.00	12.88%
YoY %	5.88%	6.25%	6.67%	0.00%	-6.25%	6.67%	-	-
Horiz. %	120.00%	113.33%	106.67%	100.00%	100.00%	106.67%	100.00%	-
NAPS	1.4343	1.421	1.4652	1.3877	1.00	1.429	1.4164	0.83%
YoY %	0.94%	-3.02%	5.58%	38.77%	-30.02%	0.89%	-	-
Horiz. %	101.26%	100.32%	103.45%	97.97%	70.60%	100.89%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 123,472
RPS	994.69	976.01	988.52	1,001.94	1,003.11	999.97	980.23	0.97%
YoY %	1.91%	-1.27%	-1.34%	-0.12%	0.31%	2.01%	-	-
Horiz. %	101.48%	99.57%	100.85%	102.21%	102.33%	102.01%	100.00%	-
EPS	14.31	10.59	11.36	8.71	12.91	17.56	17.07	-11.06%
YoY %	35.13%	-6.78%	30.42%	-32.53%	-26.48%	2.87%	-	-
Horiz. %	83.83%	62.04%	66.55%	51.03%	75.63%	102.87%	100.00%	-
DPS	17.68	16.69	15.71	14.73	14.73	15.72	14.74	12.85%
YoY %	5.93%	6.24%	6.65%	0.00%	-6.30%	6.65%	-	-
Horiz. %	119.95%	113.23%	106.58%	99.93%	99.93%	106.65%	100.00%	-
NAPS	1.4086	1.3958	1.4391	1.3558	0.9807	1.4028	1.3934	0.72%
YoY %	0.92%	-3.01%	6.14%	38.25%	-30.09%	0.67%	-	-
Horiz. %	101.09%	100.17%	103.28%	97.30%	70.38%	100.67%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	1.24	1.30	1.45	1.46	1.61	1.55	1.60	-
P/RPS	0.12	0.13	0.14	0.14	0.16	0.15	0.16	-17.40%
YoY %	-7.69%	-7.14%	0.00%	-12.50%	6.67%	-6.25%	-	-
Horiz. %	75.00%	81.25%	87.50%	87.50%	100.00%	93.75%	100.00%	-
P/EPS	8.51	12.06	12.54	16.37	12.23	8.66	9.22	-5.18%
YoY %	-29.44%	-3.83%	-23.40%	33.85%	41.22%	-6.07%	-	-
Horiz. %	92.30%	130.80%	136.01%	177.55%	132.65%	93.93%	100.00%	-
EY	11.75	8.29	7.98	6.11	8.17	11.54	10.84	5.50%
YoY %	41.74%	3.88%	30.61%	-25.21%	-29.20%	6.46%	-	-
Horiz. %	108.39%	76.48%	73.62%	56.37%	75.37%	106.46%	100.00%	-
DY	14.52	13.08	11.03	10.27	9.32	10.32	9.38	33.70%
YoY %	11.01%	18.59%	7.40%	10.19%	-9.69%	10.02%	-	-
Horiz. %	154.80%	139.45%	117.59%	109.49%	99.36%	110.02%	100.00%	-
P/NAPS	0.86	0.91	0.99	1.05	1.61	1.08	1.13	-16.60%
YoY %	-5.49%	-8.08%	-5.71%	-34.78%	49.07%	-4.42%	-	-
Horiz. %	76.11%	80.53%	87.61%	92.92%	142.48%	95.58%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	22/02/08	02/11/07	08/08/07	04/05/07	15/02/07	31/10/06	27/07/06	-
Price	1.16	1.28	1.25	1.50	1.58	1.65	1.50	-
P/RPS	0.11	0.13	0.12	0.15	0.15	0.16	0.15	-18.63%
YoY %	-15.38%	8.33%	-20.00%	0.00%	-6.25%	6.67%	-	-
Horiz. %	73.33%	86.67%	80.00%	100.00%	100.00%	106.67%	100.00%	-
P/EPS	7.96	11.88	10.81	16.82	12.00	9.22	8.65	-5.37%
YoY %	-33.00%	9.90%	-35.73%	40.17%	30.15%	6.59%	-	-
Horiz. %	92.02%	137.34%	124.97%	194.45%	138.73%	106.59%	100.00%	-
EY	12.56	8.42	9.25	5.95	8.33	10.84	11.57	5.61%
YoY %	49.17%	-8.97%	55.46%	-28.57%	-23.15%	-6.31%	-	-
Horiz. %	108.56%	72.77%	79.95%	51.43%	72.00%	93.69%	100.00%	-
DY	15.52	13.28	12.80	10.00	9.49	9.70	10.00	33.94%
YoY %	16.87%	3.75%	28.00%	5.37%	-2.16%	-3.00%	-	-
Horiz. %	155.20%	132.80%	128.00%	100.00%	94.90%	97.00%	100.00%	-
P/NAPS	0.81	0.90	0.85	1.08	1.58	1.15	1.06	-16.37%
YoY %	-10.00%	5.88%	-21.30%	-31.65%	37.39%	8.49%	-	-
Horiz. %	76.42%	84.91%	80.19%	101.89%	149.06%	108.49%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: FEYTECH HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-05-06 11:15:00

EMA 5

5 Mins

BUY

2024-05-06 09:40:00

EMA 5

10 Mins

SELL

2024-05-06 09:40:00

EMA 5

5 Mins

SELL

2024-05-06 09:40:00

ADX

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

318

PTRANS

PERAK TRANSIT BERHAD

316

HLIND

HONG LEONG INDUSTRIES BHD

307

YTLPOWR

YTL POWER INTERNATIONAL BHD

230

YTL

YTL CORPORATION BHD

157

SNS

SNS NETWORK TECHNOLOGY BERHAD

154

MYEG

MY E.G. SERVICES BHD

153

PBBANK

PUBLIC BANK BHD

135

GENTING

GENTING BHD

128

Daily Stocks

HSI-CXG

0.175

+0.005

241,588,100

HSI-HUT

0.205

-0.025

154,715,100

SNS

0.48

+0.085

153,551,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

114,655,500

INGENIEU

0.115

0.00

114,134,400

ICONIC

0.11

+0.005

83,120,200

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

DNEX

0.415

+0.015

53,714,600

More active Stocks

SAM

5.55

+0.39

2,168,500

NIKKEI-CF

1.60

+0.30

3,000

HUMEIND-LA

4.40

+0.22

7,600

FRONTKN

4.13

+0.20

3,680,700

PBA

2.13

+0.17

2,905,000

HUMEIND

3.14

+0.16

2,182,000

CHGP

2.32

+0.16

1,191,000

CHINAETF-MYR

4.86

+0.16

91,700

F&N

32.16

+0.16

74,500

YTLPOWR-C30

1.83

+0.16

2,100

More gainer Stocks

NESTLE

128.00

-0.30

4,400

AJI

20.06

-0.24

420,600

PETDAG

21.66

-0.20

26,100

HEIM

23.22

-0.18

29,700

TAANN

3.92

-0.17

645,300

PERTAMA

2.34

-0.15

7,360,700

CHINTEK

7.40

-0.13

106,100

KUAISHO-C17

0.08

-0.12

58,800

BAT

8.45

-0.11

49,000

KLK

23.04

-0.10

436,900

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