[TEXCHEM] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 62.85%
YoY- -11.19%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,257,012 1,267,657 1,189,669 1,056,797 785,611 654,457 548,877 14.80%
PBT 29,434 22,537 27,902 11,005 9,963 3,161 11,207 17.45%
Tax -7,465 -6,604 -9,819 -7,075 -5,538 -6,375 -6,821 1.51%
NP 21,969 15,933 18,083 3,930 4,425 -3,214 4,386 30.78%
-
NP to SH 18,084 16,312 18,083 3,930 4,425 -3,214 4,386 26.61%
-
Tax Rate 25.36% 29.30% 35.19% 64.29% 55.59% 201.68% 60.86% -
Total Cost 1,235,043 1,251,724 1,171,586 1,052,867 781,186 657,671 544,491 14.61%
-
Net Worth 177,611 171,776 186,216 177,241 114,729 125,426 113,214 7.79%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 14,887 12,405 12,411 9,719 87 7,634 5,927 16.58%
Div Payout % 82.33% 76.05% 68.63% 247.32% 1.98% 0.00% 135.14% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 177,611 171,776 186,216 177,241 114,729 125,426 113,214 7.79%
NOSH 124,065 124,052 124,111 121,498 109,266 109,066 84,671 6.57%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.75% 1.26% 1.52% 0.37% 0.56% -0.49% 0.80% -
ROE 10.18% 9.50% 9.71% 2.22% 3.86% -2.56% 3.87% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 1,013.19 1,021.87 958.55 869.80 718.99 600.05 648.24 7.72%
EPS 14.57 13.14 14.57 3.24 3.68 -2.95 5.18 18.80%
DPS 12.00 10.00 10.00 8.00 0.08 7.00 7.00 9.39%
NAPS 1.4316 1.3847 1.5004 1.4588 1.05 1.15 1.3371 1.14%
Adjusted Per Share Value based on latest NOSH - 123,870
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 994.69 1,003.11 941.40 836.25 621.66 517.88 434.33 14.80%
EPS 14.31 12.91 14.31 3.11 3.50 -2.54 3.47 26.62%
DPS 11.78 9.82 9.82 7.69 0.07 6.04 4.69 16.58%
NAPS 1.4055 1.3593 1.4735 1.4025 0.9079 0.9925 0.8959 7.79%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.24 1.61 1.13 1.40 1.46 1.42 1.77 -
P/RPS 0.12 0.16 0.12 0.16 0.20 0.24 0.27 -12.63%
P/EPS 8.51 12.24 7.76 43.28 36.05 -48.19 34.17 -20.67%
EY 11.76 8.17 12.89 2.31 2.77 -2.08 2.93 26.05%
DY 9.68 6.21 8.85 5.71 0.05 4.93 3.95 16.10%
P/NAPS 0.87 1.16 0.75 0.96 1.39 1.23 1.32 -6.70%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/08 15/02/07 15/02/06 23/02/05 17/02/04 29/01/03 29/01/02 -
Price 1.16 1.58 1.23 1.35 1.43 1.46 1.80 -
P/RPS 0.11 0.15 0.13 0.16 0.20 0.24 0.28 -14.41%
P/EPS 7.96 12.02 8.44 41.74 35.31 -49.54 34.75 -21.76%
EY 12.57 8.32 11.85 2.40 2.83 -2.02 2.88 27.82%
DY 10.34 6.33 8.13 5.93 0.06 4.79 3.89 17.68%
P/NAPS 0.81 1.14 0.82 0.93 1.36 1.27 1.35 -8.15%

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