[TEXCHEM] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -70.6%
YoY- -82.15%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,196,528 1,040,984 782,812 646,008 566,512 622,501 573,052 -0.77%
PBT 21,437 9,284 6,794 4,102 9,858 19,694 19,258 -0.11%
Tax -9,656 -6,870 -5,086 -3,400 -5,922 -6,053 -1,344 -2.07%
NP 11,781 2,413 1,708 702 3,936 13,641 17,914 0.44%
-
NP to SH 11,612 2,413 1,708 702 3,936 13,641 17,914 0.46%
-
Tax Rate 45.04% 74.00% 74.86% 82.89% 60.07% 30.74% 6.98% -
Total Cost 1,184,746 1,038,570 781,104 645,305 562,576 608,860 555,137 -0.80%
-
Net Worth 113,403 113,450 112,114 134,015 105,318 8,177,890 75,807 -0.42%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 6,616 4,826 4,379 4,316 3,075 - - -100.00%
Div Payout % 56.98% 200.00% 256.41% 614.25% 78.13% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 113,403 113,450 112,114 134,015 105,318 8,177,890 75,807 -0.42%
NOSH 124,059 120,666 109,487 107,903 76,875 27,636 27,634 -1.58%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 0.98% 0.23% 0.22% 0.11% 0.69% 2.19% 3.13% -
ROE 10.24% 2.13% 1.52% 0.52% 3.74% 0.17% 23.63% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 964.48 862.69 714.98 598.69 736.93 2,252.47 2,073.67 0.81%
EPS 9.36 2.00 1.56 0.64 5.12 49.36 64.83 2.07%
DPS 5.33 4.00 4.00 4.00 4.00 0.00 0.00 -100.00%
NAPS 0.9141 0.9402 1.024 1.242 1.37 295.91 2.7432 1.17%
Adjusted Per Share Value based on latest NOSH - 109,583
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 946.82 823.74 619.45 511.19 448.29 492.59 453.46 -0.77%
EPS 9.19 1.91 1.35 0.56 3.11 10.79 14.18 0.46%
DPS 5.24 3.82 3.47 3.42 2.43 0.00 0.00 -100.00%
NAPS 0.8974 0.8977 0.8872 1.0605 0.8334 64.7125 0.5999 -0.42%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.20 1.39 1.45 1.50 1.57 2.00 0.00 -
P/RPS 0.12 0.16 0.20 0.25 0.21 0.09 0.00 -100.00%
P/EPS 12.82 69.50 92.95 230.34 30.66 4.05 0.00 -100.00%
EY 7.80 1.44 1.08 0.43 3.26 24.68 0.00 -100.00%
DY 4.44 2.88 2.76 2.67 2.55 0.00 0.00 -100.00%
P/NAPS 1.31 1.48 1.42 1.21 1.15 0.01 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 27/10/05 04/11/04 29/10/03 30/10/02 26/10/01 31/10/00 29/10/99 -
Price 1.10 1.38 1.43 1.50 1.65 1.90 0.00 -
P/RPS 0.11 0.16 0.20 0.25 0.22 0.08 0.00 -100.00%
P/EPS 11.75 69.00 91.67 230.34 32.23 3.85 0.00 -100.00%
EY 8.51 1.45 1.09 0.43 3.10 25.98 0.00 -100.00%
DY 4.85 2.90 2.80 2.67 2.42 0.00 0.00 -100.00%
P/NAPS 1.20 1.47 1.40 1.21 1.20 0.01 0.00 -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
Post a Comment