[TEXCYCL] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 173.91%
YoY- 5.12%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 17,586 14,638 13,823 10,459 16,040 20,114 18,349 -0.70%
PBT 8,793 4,413 3,883 776 4,542 4,995 5,663 7.60%
Tax -1,683 -1,272 -1,177 -401 -1,112 -338 -589 19.11%
NP 7,110 3,141 2,706 375 3,430 4,657 5,074 5.78%
-
NP to SH 6,814 2,835 2,697 387 3,430 4,657 5,074 5.03%
-
Tax Rate 19.14% 28.82% 30.31% 51.68% 24.48% 6.77% 10.40% -
Total Cost 10,476 11,497 11,117 10,084 12,610 15,457 13,275 -3.86%
-
Net Worth 131,916 102,014 112,068 106,016 104,180 99,346 89,072 6.76%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - 1,526 1,527 1,857 -
Div Payout % - - - - 44.50% 32.79% 36.61% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 131,916 102,014 112,068 106,016 104,180 99,346 89,072 6.76%
NOSH 256,189 256,189 256,189 256,189 256,189 256,189 170,793 6.98%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 40.43% 21.46% 19.58% 3.59% 21.38% 23.15% 27.65% -
ROE 5.17% 2.78% 2.41% 0.37% 3.29% 4.69% 5.70% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 6.94 6.75 5.46 4.13 6.30 7.90 10.87 -7.20%
EPS 2.81 1.24 1.07 0.15 1.35 1.83 3.00 -1.08%
DPS 0.00 0.00 0.00 0.00 0.60 0.60 1.10 -
NAPS 0.5205 0.4704 0.4426 0.4187 0.4095 0.3903 0.5275 -0.22%
Adjusted Per Share Value based on latest NOSH - 256,189
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 6.86 5.71 5.40 4.08 6.26 7.85 7.16 -0.71%
EPS 2.66 1.11 1.05 0.15 1.34 1.82 1.98 5.04%
DPS 0.00 0.00 0.00 0.00 0.60 0.60 0.73 -
NAPS 0.5149 0.3982 0.4374 0.4138 0.4067 0.3878 0.3477 6.75%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.73 0.445 0.41 0.38 0.44 0.665 1.25 -
P/RPS 10.52 6.59 7.51 9.20 6.98 8.42 11.50 -1.47%
P/EPS 27.15 34.04 38.49 248.62 32.64 36.35 41.60 -6.86%
EY 3.68 2.94 2.60 0.40 3.06 2.75 2.40 7.38%
DY 0.00 0.00 0.00 0.00 1.36 0.90 0.88 -
P/NAPS 1.40 0.95 0.93 0.91 1.07 1.70 2.37 -8.39%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 15/08/23 18/08/22 19/08/21 12/08/20 15/08/19 21/08/18 22/08/17 -
Price 0.765 0.43 0.505 0.45 0.435 0.655 1.27 -
P/RPS 11.02 6.37 9.25 10.89 6.90 8.29 11.69 -0.97%
P/EPS 28.45 32.89 47.41 294.42 32.26 35.80 42.26 -6.37%
EY 3.51 3.04 2.11 0.34 3.10 2.79 2.37 6.76%
DY 0.00 0.00 0.00 0.00 1.38 0.92 0.87 -
P/NAPS 1.47 0.91 1.14 1.07 1.06 1.68 2.41 -7.90%

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