[TEXCHEM] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 128.05%
YoY- 132.9%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,027,584 952,928 967,528 1,034,886 899,696 1,037,708 979,038 0.80%
PBT 22,614 5,714 18,382 7,514 4,778 2,442 -15,702 -
Tax -9,100 -7,604 -5,748 -7,482 -8,074 -6,262 -6,184 6.64%
NP 13,514 -1,890 12,634 32 -3,296 -3,820 -21,886 -
-
NP to SH 11,088 2,386 18,660 1,326 -4,030 -1,974 -18,494 -
-
Tax Rate 40.24% 133.08% 31.27% 99.57% 168.98% 256.43% - -
Total Cost 1,014,070 954,818 954,894 1,034,854 902,992 1,041,528 1,000,924 0.21%
-
Net Worth 301,000 178,987 196,808 144,140 124,039 150,912 162,275 10.84%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 37,208 - - - - 4,934 7,447 30.73%
Div Payout % 335.57% - - - - 0.00% 0.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 301,000 178,987 196,808 144,140 124,039 150,912 162,275 10.84%
NOSH 124,026 124,099 124,099 124,099 124,039 123,374 124,120 -0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.32% -0.20% 1.31% 0.00% -0.37% -0.37% -2.24% -
ROE 3.68% 1.33% 9.48% 0.92% -3.25% -1.31% -11.40% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 828.52 767.88 779.64 833.92 725.33 841.10 788.78 0.82%
EPS 8.94 1.92 15.04 1.06 -3.26 -1.60 -14.90 -
DPS 30.00 0.00 0.00 0.00 0.00 4.00 6.00 30.75%
NAPS 2.4269 1.4423 1.5859 1.1615 1.00 1.2232 1.3074 10.85%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 813.14 754.06 765.61 818.92 711.94 821.15 774.72 0.80%
EPS 8.77 1.89 14.77 1.05 -3.19 -1.56 -14.63 -
DPS 29.44 0.00 0.00 0.00 0.00 3.91 5.89 30.74%
NAPS 2.3818 1.4163 1.5574 1.1406 0.9815 1.1942 1.2841 10.84%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.50 0.77 0.72 0.57 0.65 0.90 1.03 -
P/RPS 0.18 0.10 0.09 0.07 0.09 0.11 0.13 5.57%
P/EPS 16.78 40.05 4.79 53.35 -20.01 -56.25 -6.91 -
EY 5.96 2.50 20.88 1.87 -5.00 -1.78 -14.47 -
DY 20.00 0.00 0.00 0.00 0.00 4.44 5.83 22.79%
P/NAPS 0.62 0.53 0.45 0.49 0.65 0.74 0.79 -3.95%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 24/07/14 31/07/13 31/07/12 27/07/11 29/07/10 31/07/09 -
Price 1.65 0.795 0.76 0.61 0.64 0.82 0.95 -
P/RPS 0.20 0.10 0.10 0.07 0.09 0.10 0.12 8.88%
P/EPS 18.46 41.35 5.05 57.09 -19.70 -51.25 -6.38 -
EY 5.42 2.42 19.78 1.75 -5.08 -1.95 -15.68 -
DY 18.18 0.00 0.00 0.00 0.00 4.88 6.32 19.24%
P/NAPS 0.68 0.55 0.48 0.53 0.64 0.67 0.73 -1.17%

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