[TEXCYCL] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 38.25%
YoY- -67.44%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 22,673 18,712 15,910 11,179 10,970 24,175 11,883 11.35%
PBT 6,989 6,593 6,060 3,685 9,242 6,110 5,403 4.37%
Tax -708 85 -1,642 -1,115 -1,350 -1,848 -1,549 -12.22%
NP 6,281 6,678 4,418 2,570 7,892 4,262 3,854 8.47%
-
NP to SH 6,281 6,678 4,418 2,570 7,892 4,262 3,854 8.47%
-
Tax Rate 10.13% -1.29% 27.10% 30.26% 14.61% 30.25% 28.67% -
Total Cost 16,392 12,034 11,492 8,609 3,078 19,913 8,029 12.61%
-
Net Worth 75,962 70,820 65,745 56,985 55,295 47,529 43,519 9.71%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 75,962 70,820 65,745 56,985 55,295 47,529 43,519 9.71%
NOSH 168,844 169,063 169,272 171,333 170,822 170,480 170,530 -0.16%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 27.70% 35.69% 27.77% 22.99% 71.94% 17.63% 32.43% -
ROE 8.27% 9.43% 6.72% 4.51% 14.27% 8.97% 8.86% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.43 11.07 9.40 6.52 6.42 14.18 6.97 11.53%
EPS 3.72 3.95 2.61 1.50 4.62 2.50 2.26 8.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4499 0.4189 0.3884 0.3326 0.3237 0.2788 0.2552 9.90%
Adjusted Per Share Value based on latest NOSH - 169,285
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.06 6.65 5.66 3.98 3.90 8.60 4.23 11.33%
EPS 2.23 2.37 1.57 0.91 2.81 1.52 1.37 8.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2701 0.2519 0.2338 0.2027 0.1966 0.169 0.1548 9.71%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.07 1.17 0.61 0.47 0.31 0.28 0.28 -
P/RPS 7.97 10.57 6.49 7.20 4.83 1.97 4.02 12.07%
P/EPS 28.76 29.62 23.37 31.33 6.71 11.20 12.39 15.05%
EY 3.48 3.38 4.28 3.19 14.90 8.93 8.07 -13.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.79 1.57 1.41 0.96 1.00 1.10 13.71%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 17/11/15 13/11/14 21/11/13 21/11/12 18/11/11 25/11/10 -
Price 1.05 1.37 0.60 0.445 0.31 0.28 0.28 -
P/RPS 7.82 12.38 6.38 6.82 4.83 1.97 4.02 11.71%
P/EPS 28.23 34.68 22.99 29.67 6.71 11.20 12.39 14.69%
EY 3.54 2.88 4.35 3.37 14.90 8.93 8.07 -12.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 3.27 1.54 1.34 0.96 1.00 1.10 13.31%

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