[TEXCHEM] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- -173.28%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,189,669 1,056,797 785,611 654,457 548,877 602,965 576,709 -0.76%
PBT 27,902 11,005 9,963 3,161 11,207 14,026 18,203 -0.45%
Tax -9,819 -7,075 -5,538 -6,375 -6,821 -5,598 -1,729 -1.82%
NP 18,083 3,930 4,425 -3,214 4,386 8,428 16,474 -0.09%
-
NP to SH 18,083 3,930 4,425 -3,214 4,386 8,428 16,474 -0.09%
-
Tax Rate 35.19% 64.29% 55.59% 201.68% 60.86% 39.91% 9.50% -
Total Cost 1,171,586 1,052,867 781,186 657,671 544,491 594,537 560,235 -0.78%
-
Net Worth 186,216 177,241 114,729 125,426 113,214 75,169 75,401 -0.95%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 12,411 9,719 87 7,634 5,927 - - -100.00%
Div Payout % 68.63% 247.32% 1.98% 0.00% 135.14% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 186,216 177,241 114,729 125,426 113,214 75,169 75,401 -0.95%
NOSH 124,111 121,498 109,266 109,066 84,671 27,632 27,634 -1.58%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1.52% 0.37% 0.56% -0.49% 0.80% 1.40% 2.86% -
ROE 9.71% 2.22% 3.86% -2.56% 3.87% 11.21% 21.85% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 958.55 869.80 718.99 600.05 648.24 2,182.06 2,086.89 0.83%
EPS 14.57 3.24 3.68 -2.95 5.18 30.50 59.61 1.50%
DPS 10.00 8.00 0.08 7.00 7.00 0.00 0.00 -100.00%
NAPS 1.5004 1.4588 1.05 1.15 1.3371 2.7203 2.7285 0.63%
Adjusted Per Share Value based on latest NOSH - 108,540
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 941.40 836.25 621.66 517.88 434.33 477.13 456.36 -0.76%
EPS 14.31 3.11 3.50 -2.54 3.47 6.67 13.04 -0.09%
DPS 9.82 7.69 0.07 6.04 4.69 0.00 0.00 -100.00%
NAPS 1.4735 1.4025 0.9079 0.9925 0.8959 0.5948 0.5967 -0.95%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.13 1.40 1.46 1.42 1.77 1.68 0.00 -
P/RPS 0.12 0.16 0.20 0.24 0.27 0.08 0.00 -100.00%
P/EPS 7.76 43.28 36.05 -48.19 34.17 5.51 0.00 -100.00%
EY 12.89 2.31 2.77 -2.08 2.93 18.15 0.00 -100.00%
DY 8.85 5.71 0.05 4.93 3.95 0.00 0.00 -100.00%
P/NAPS 0.75 0.96 1.39 1.23 1.32 0.62 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 15/02/06 23/02/05 17/02/04 29/01/03 29/01/02 16/02/01 28/01/00 -
Price 1.23 1.35 1.43 1.46 1.80 1.68 1.78 -
P/RPS 0.13 0.16 0.20 0.24 0.28 0.08 0.09 -0.39%
P/EPS 8.44 41.74 35.31 -49.54 34.75 5.51 2.99 -1.09%
EY 11.85 2.40 2.83 -2.02 2.88 18.15 33.49 1.11%
DY 8.13 5.93 0.06 4.79 3.89 0.00 0.00 -100.00%
P/NAPS 0.82 0.93 1.36 1.27 1.35 0.62 0.65 -0.24%

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