[TEXCHEM] QoQ TTM Result on 31-Mar-2008 [#1]

Stock

[TEXCHEM] TEXCHEM RESOURCES BHD

Announcement Date

06-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 10.77%

YoY- 81.93%

Quarter Report

TEXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	1,430,246	1,465,335	1,379,298	1,299,003	1,257,012	1,233,407	1,249,223	9.39%
YoY %	-2.39%	6.24%	6.18%	3.34%	1.91%	-1.27%	-	-
Horiz. %	114.49%	117.30%	110.41%	103.98%	100.62%	98.73%	100.00%	-
PBT	2,364	21,714	25,355	32,046	29,434	20,611	21,274	-76.73%
YoY %	-89.11%	-14.36%	-20.88%	8.87%	42.81%	-3.12%	-	-
Horiz. %	11.11%	102.07%	119.18%	150.63%	138.36%	96.88%	100.00%	-
Tax	-4,169	-7,486	-7,652	-7,586	-7,465	-5,482	-6,473	-25.32%
YoY %	44.31%	2.17%	-0.87%	-1.62%	-36.17%	15.31%	-	-
Horiz. %	64.41%	115.65%	118.21%	117.19%	115.33%	84.69%	100.00%	-
NP	-1,805	14,228	17,703	24,460	21,969	15,129	14,801	-
YoY %	-112.69%	-19.63%	-27.62%	11.34%	45.21%	2.22%	-	-
Horiz. %	-12.20%	96.13%	119.61%	165.26%	148.43%	102.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,397	11,317	13,934	20,032	18,084	13,379	14,357	-
YoY %	-112.34%	-18.78%	-30.44%	10.77%	35.17%	-6.81%	-	-
Horiz. %	-9.73%	78.83%	97.05%	139.53%	125.96%	93.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	176.35%	34.48%	30.18%	23.67%	25.36%	26.60%	30.43%	-
YoY %	411.46%	14.25%	27.50%	-6.66%	-4.66%	-12.59%	-	-
Horiz. %	579.53%	113.31%	99.18%	77.79%	83.34%	87.41%	100.00%	-
Total Cost	1,432,051	1,451,107	1,361,595	1,274,543	1,235,043	1,218,278	1,234,422	10.35%
YoY %	-1.31%	6.57%	6.83%	3.20%	1.38%	-1.31%	-	-
Horiz. %	116.01%	117.55%	110.30%	103.25%	100.05%	98.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,796	176,285	173,147	177,127	178,014	176,388	181,862	-5.95%
YoY %	-5.95%	1.81%	-2.25%	-0.50%	0.92%	-3.01%	-	-
Horiz. %	91.17%	96.93%	95.21%	97.40%	97.88%	96.99%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	19,812	22,299	22,284	22,341	22,341	21,091	19,847	-0.11%
YoY %	-11.15%	0.07%	-0.26%	0.00%	5.93%	6.27%	-	-
Horiz. %	99.82%	112.35%	112.28%	112.57%	112.57%	106.27%	100.00%	-
Div Payout %	0.00%	197.05%	159.93%	111.53%	123.54%	157.65%	138.24%	-
YoY %	0.00%	23.21%	43.40%	-9.72%	-21.64%	14.04%	-	-
Horiz. %	0.00%	142.54%	115.69%	80.68%	89.37%	114.04%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	165,796	176,285	173,147	177,127	178,014	176,388	181,862	-5.95%
YoY %	-5.95%	1.81%	-2.25%	-0.50%	0.92%	-3.01%	-	-
Horiz. %	91.17%	96.93%	95.21%	97.40%	97.88%	96.99%	100.00%	-
NOSH	123,987	124,390	123,157	124,588	124,112	124,129	124,120	-0.07%
YoY %	-0.32%	1.00%	-1.15%	0.38%	-0.01%	0.01%	-	-
Horiz. %	99.89%	100.22%	99.22%	100.38%	99.99%	100.01%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	-0.13%	0.97%	1.28%	1.88%	1.75%	1.23%	1.18%	-
YoY %	-113.40%	-24.22%	-31.91%	7.43%	42.28%	4.24%	-	-
Horiz. %	-11.02%	82.20%	108.47%	159.32%	148.31%	104.24%	100.00%	-
ROE	-0.84%	6.42%	8.05%	11.31%	10.16%	7.58%	7.89%	-
YoY %	-113.08%	-20.25%	-28.82%	11.32%	34.04%	-3.93%	-	-
Horiz. %	-10.65%	81.37%	102.03%	143.35%	128.77%	96.07%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	1,153.54	1,178.01	1,119.94	1,042.64	1,012.80	993.64	1,006.46	9.47%
YoY %	-2.08%	5.19%	7.41%	2.95%	1.93%	-1.27%	-	-
Horiz. %	114.61%	117.04%	111.28%	103.59%	100.63%	98.73%	100.00%	-
EPS	-1.13	9.10	11.31	16.08	14.57	10.78	11.57	-
YoY %	-112.42%	-19.54%	-29.66%	10.36%	35.16%	-6.83%	-	-
Horiz. %	-9.77%	78.65%	97.75%	138.98%	125.93%	93.17%	100.00%	-
DPS	16.00	18.00	18.00	18.00	18.00	17.00	16.00	0.00%
YoY %	-11.11%	0.00%	0.00%	0.00%	5.88%	6.25%	-	-
Horiz. %	100.00%	112.50%	112.50%	112.50%	112.50%	106.25%	100.00%	-
NAPS	1.3372	1.4172	1.4059	1.4217	1.4343	1.421	1.4652	-5.88%
YoY %	-5.64%	0.80%	-1.11%	-0.88%	0.94%	-3.02%	-	-
Horiz. %	91.26%	96.72%	95.95%	97.03%	97.89%	96.98%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 124,588
RPS	1,131.77	1,159.53	1,091.45	1,027.91	994.69	976.01	988.52	9.39%
YoY %	-2.39%	6.24%	6.18%	3.34%	1.91%	-1.27%	-	-
Horiz. %	114.49%	117.30%	110.41%	103.98%	100.62%	98.73%	100.00%	-
EPS	-1.11	8.96	11.03	15.85	14.31	10.59	11.36	-
YoY %	-112.39%	-18.77%	-30.41%	10.76%	35.13%	-6.78%	-	-
Horiz. %	-9.77%	78.87%	97.10%	139.52%	125.97%	93.22%	100.00%	-
DPS	15.68	17.65	17.63	17.68	17.68	16.69	15.71	-0.12%
YoY %	-11.16%	0.11%	-0.28%	0.00%	5.93%	6.24%	-	-
Horiz. %	99.81%	112.35%	112.22%	112.54%	112.54%	106.24%	100.00%	-
NAPS	1.312	1.395	1.3701	1.4016	1.4086	1.3958	1.4391	-5.95%
YoY %	-5.95%	1.82%	-2.25%	-0.50%	0.92%	-3.01%	-	-
Horiz. %	91.17%	96.94%	95.21%	97.39%	97.88%	96.99%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.10	1.18	1.22	1.21	1.24	1.30	1.45	-
P/RPS	0.10	0.10	0.11	0.12	0.12	0.13	0.14	-20.01%
YoY %	0.00%	-9.09%	-8.33%	0.00%	-7.69%	-7.14%	-	-
Horiz. %	71.43%	71.43%	78.57%	85.71%	85.71%	92.86%	100.00%	-
P/EPS	-97.63	12.97	10.78	7.53	8.51	12.06	12.54	-
YoY %	-852.74%	20.32%	43.16%	-11.52%	-29.44%	-3.83%	-	-
Horiz. %	-778.55%	103.43%	85.96%	60.05%	67.86%	96.17%	100.00%	-
EY	-1.02	7.71	9.27	13.29	11.75	8.29	7.98	-
YoY %	-113.23%	-16.83%	-30.25%	13.11%	41.74%	3.88%	-	-
Horiz. %	-12.78%	96.62%	116.17%	166.54%	147.24%	103.88%	100.00%	-
DY	14.55	15.25	14.75	14.88	14.52	13.08	11.03	20.17%
YoY %	-4.59%	3.39%	-0.87%	2.48%	11.01%	18.59%	-	-
Horiz. %	131.91%	138.26%	133.73%	134.90%	131.64%	118.59%	100.00%	-
P/NAPS	0.82	0.83	0.87	0.85	0.86	0.91	0.99	-11.75%
YoY %	-1.20%	-4.60%	2.35%	-1.16%	-5.49%	-8.08%	-	-
Horiz. %	82.83%	83.84%	87.88%	85.86%	86.87%	91.92%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	19/02/09	05/11/08	31/07/08	06/05/08	22/02/08	02/11/07	08/08/07	-
Price	1.19	0.96	1.20	1.25	1.16	1.28	1.25	-
P/RPS	0.10	0.08	0.11	0.12	0.11	0.13	0.12	-11.39%
YoY %	25.00%	-27.27%	-8.33%	9.09%	-15.38%	8.33%	-	-
Horiz. %	83.33%	66.67%	91.67%	100.00%	91.67%	108.33%	100.00%	-
P/EPS	-105.62	10.55	10.61	7.77	7.96	11.88	10.81	-
YoY %	-1,101.14%	-0.57%	36.55%	-2.39%	-33.00%	9.90%	-	-
Horiz. %	-977.06%	97.59%	98.15%	71.88%	73.64%	109.90%	100.00%	-
EY	-0.95	9.48	9.43	12.86	12.56	8.42	9.25	-
YoY %	-110.02%	0.53%	-26.67%	2.39%	49.17%	-8.97%	-	-
Horiz. %	-10.27%	102.49%	101.95%	139.03%	135.78%	91.03%	100.00%	-
DY	13.45	18.75	15.00	14.40	15.52	13.28	12.80	3.34%
YoY %	-28.27%	25.00%	4.17%	-7.22%	16.87%	3.75%	-	-
Horiz. %	105.08%	146.48%	117.19%	112.50%	121.25%	103.75%	100.00%	-
P/NAPS	0.89	0.68	0.85	0.88	0.81	0.90	0.85	3.09%
YoY %	30.88%	-20.00%	-3.41%	8.64%	-10.00%	5.88%	-	-
Horiz. %	104.71%	80.00%	100.00%	103.53%	95.29%	105.88%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

331

PTRANS

PERAK TRANSIT BERHAD

330

HLIND

HONG LEONG INDUSTRIES BHD

327

YTLPOWR

YTL POWER INTERNATIONAL BHD

200

MYEG

MY E.G. SERVICES BHD

184

PBBANK

PUBLIC BANK BHD

139

SAPNRG

SAPURA ENERGY BERHAD

136

MAYBANK

MALAYAN BANKING BHD

134

GENM

GENTING MALAYSIA BERHAD

134

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

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