[TEXCHEM] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -20.72%
YoY- 590.03%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,466,878 1,222,306 1,259,176 1,165,274 1,006,090 755,808 616,696 15.52%
PBT 14,084 22,242 24,768 18,240 2,758 6,084 6,582 13.50%
Tax -9,530 -9,156 -9,418 -8,802 -4,684 -4,340 -4,192 14.65%
NP 4,554 13,086 15,350 9,438 -1,926 1,744 2,390 11.33%
-
NP to SH 3,054 11,354 15,264 9,438 -1,926 1,744 2,390 4.16%
-
Tax Rate 67.67% 41.17% 38.02% 48.26% 169.83% 71.33% 63.69% -
Total Cost 1,462,324 1,209,220 1,243,826 1,155,836 1,008,016 754,064 614,306 15.53%
-
Net Worth 174,537 182,011 175,771 114,249 113,922 115,812 136,881 4.12%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 14,897 14,906 12,409 - - - - -
Div Payout % 487.80% 131.29% 81.30% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 174,537 182,011 175,771 114,249 113,922 115,812 136,881 4.12%
NOSH 124,146 124,223 124,097 124,184 120,374 108,999 108,636 2.24%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.31% 1.07% 1.22% 0.81% -0.19% 0.23% 0.39% -
ROE 1.75% 6.24% 8.68% 8.26% -1.69% 1.51% 1.75% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1,181.57 983.96 1,014.67 938.34 835.80 693.40 567.67 12.98%
EPS 2.46 9.14 12.30 7.60 -1.60 1.60 2.20 1.87%
DPS 12.00 12.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.4059 1.4652 1.4164 0.92 0.9464 1.0625 1.26 1.84%
Adjusted Per Share Value based on latest NOSH - 124,500
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1,160.76 967.22 996.40 922.09 796.13 598.08 488.00 15.52%
EPS 2.42 8.98 12.08 7.47 -1.52 1.38 1.89 4.20%
DPS 11.79 11.80 9.82 0.00 0.00 0.00 0.00 -
NAPS 1.3811 1.4403 1.3909 0.9041 0.9015 0.9164 1.0832 4.12%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.22 1.45 1.60 1.20 1.44 1.41 1.67 -
P/RPS 0.10 0.15 0.16 0.13 0.17 0.20 0.29 -16.24%
P/EPS 49.59 15.86 13.01 15.79 -90.00 88.13 75.91 -6.84%
EY 2.02 6.30 7.69 6.33 -1.11 1.13 1.32 7.34%
DY 9.84 8.28 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.99 1.13 1.30 1.52 1.33 1.33 -6.82%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 31/07/08 08/08/07 27/07/06 29/07/05 04/08/04 21/07/03 31/07/02 -
Price 1.20 1.25 1.50 1.17 1.38 1.52 1.68 -
P/RPS 0.10 0.13 0.15 0.12 0.17 0.22 0.30 -16.71%
P/EPS 48.78 13.68 12.20 15.39 -86.25 95.00 76.36 -7.19%
EY 2.05 7.31 8.20 6.50 -1.16 1.05 1.31 7.74%
DY 10.00 9.60 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.85 1.06 1.27 1.46 1.43 1.33 -7.18%

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