[TEXCHEM] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -27.77%
YoY- -82.78%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,035,299 1,054,115 1,022,663 953,615 1,010,723 937,256 1,058,695 -0.37%
PBT 13,598 23,496 3,538 12,003 -21,025 5,926 2,740 30.57%
Tax -8,655 -11,436 -6,821 -9,265 69,766 -11,131 -5,601 7.51%
NP 4,943 12,060 -3,283 2,738 48,741 -5,205 -2,861 -
-
NP to SH 3,213 10,079 1,184 8,499 49,368 -5,144 -491 -
-
Tax Rate 63.65% 48.67% 192.79% 77.19% - 187.83% 204.42% -
Total Cost 1,030,356 1,042,055 1,025,946 950,877 961,982 942,461 1,061,556 -0.49%
-
Net Worth 283,982 283,316 191,533 179,027 185,637 142,874 147,261 11.55%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 12,192 31,031 - - 12,408 - 4,994 16.02%
Div Payout % 379.48% 307.88% - - 25.14% - 0.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 283,982 283,316 191,533 179,027 185,637 142,874 147,261 11.55%
NOSH 124,099 124,099 124,615 124,126 124,088 124,076 124,871 -0.10%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.48% 1.14% -0.32% 0.29% 4.82% -0.56% -0.27% -
ROE 1.13% 3.56% 0.62% 4.75% 26.59% -3.60% -0.33% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 849.11 849.23 820.66 768.26 814.51 755.38 847.83 0.02%
EPS 2.64 8.12 0.95 6.85 39.78 -4.15 -0.40 -
DPS 10.00 25.00 0.00 0.00 10.00 0.00 4.00 16.48%
NAPS 2.3291 2.2825 1.537 1.4423 1.496 1.1515 1.1793 11.99%
Adjusted Per Share Value based on latest NOSH - 123,846
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 819.24 834.13 809.24 754.61 799.80 741.66 837.76 -0.37%
EPS 2.54 7.98 0.94 6.73 39.07 -4.07 -0.39 -
DPS 9.65 24.56 0.00 0.00 9.82 0.00 3.95 16.03%
NAPS 2.2472 2.2419 1.5156 1.4167 1.469 1.1306 1.1653 11.55%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.46 1.82 0.985 0.84 0.51 0.60 0.84 -
P/RPS 0.17 0.21 0.12 0.11 0.06 0.08 0.10 9.23%
P/EPS 55.40 22.41 103.67 12.27 1.28 -14.47 -213.63 -
EY 1.80 4.46 0.96 8.15 78.01 -6.91 -0.47 -
DY 6.85 13.74 0.00 0.00 19.61 0.00 4.76 6.24%
P/NAPS 0.63 0.80 0.64 0.58 0.34 0.52 0.71 -1.97%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 12/02/15 26/02/14 27/02/13 28/02/12 24/02/11 -
Price 1.49 1.72 1.37 0.845 0.525 0.59 0.78 -
P/RPS 0.18 0.20 0.17 0.11 0.06 0.08 0.09 12.23%
P/EPS 56.54 21.18 144.19 12.34 1.32 -14.23 -198.37 -
EY 1.77 4.72 0.69 8.10 75.78 -7.03 -0.50 -
DY 6.71 14.53 0.00 0.00 19.05 0.00 5.13 4.57%
P/NAPS 0.64 0.75 0.89 0.59 0.35 0.51 0.66 -0.51%

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