[TXCD] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[TXCD] TXCD BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 7.97%
YoY- 122.22%
Quarter Report
Latest QR
Upcoming QR
TXCD's Result
TXCD's Financial Summary
View:
Show?
Cumulative Result
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 CAGR
Revenue 444,085 114,966 55,517 45,426 137,752 173,240 248,138 7.54%
PBT 57,243 24,984 20,236 2,101 7,151 5,001 6,805 30.47%
Tax -14,860 -1,297 0 -772 -2,033 -1,230 -1,548 32.64%
NP 42,383 23,687 20,236 1,329 5,118 3,771 5,257 29.78%
-
NP to SH 42,347 23,687 21,287 755 5,251 1,573 4,510 32.28%
-
Tax Rate 25.96% 5.19% 0.00% 36.74% 28.43% 24.60% 22.75% -
Total Cost 401,702 91,279 35,281 44,097 132,634 169,469 242,881 6.48%
-
Net Worth 255,562 358,893 306,286 198,731 195,245 179,321 138,087 7.99%
Dividend
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 CAGR
Net Worth 255,562 358,893 306,286 198,731 195,245 179,321 138,087 7.99%
NOSH 311,660 1,435,575 502,108 348,652 348,652 314,600 126,685 11.90%
Ratio Analysis
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 CAGR
NP Margin 9.54% 20.60% 36.45% 2.93% 3.72% 2.18% 2.12% -
ROE 16.57% 6.60% 6.95% 0.38% 2.69% 0.88% 3.27% -
Per Share
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 CAGR
RPS 213.73 8.01 11.06 13.03 39.51 55.07 195.87 1.09%
EPS 4.50 1.65 4.59 0.22 1.51 0.50 3.56 2.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 0.25 0.61 0.57 0.56 0.57 1.09 1.52%
Adjusted Per Share Value based on latest NOSH - 311,660
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 CAGR
RPS 142.48 36.89 17.81 14.57 44.20 55.58 79.61 7.54%
EPS 13.59 7.60 6.83 0.24 1.68 0.50 1.45 32.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8199 1.1515 0.9827 0.6376 0.6264 0.5753 0.443 7.99%
Price Multiplier on Financial Quarter End Date
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 CAGR
Date 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 30/09/15 30/09/14 -
Price 0.33 0.13 0.065 0.125 0.135 0.14 0.37 -
P/RPS 0.15 1.62 0.59 0.96 0.34 0.25 0.19 -2.90%
P/EPS 1.62 7.88 1.53 57.72 8.96 28.00 10.39 -20.71%
EY 61.76 12.69 65.22 1.73 11.16 3.57 9.62 26.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.52 0.11 0.22 0.24 0.25 0.34 -2.83%
Price Multiplier on Announcement Date
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 CAGR
Date 25/11/22 21/05/21 04/06/20 30/05/19 24/05/18 26/11/15 27/11/14 -
Price 0.23 0.125 0.175 0.13 0.135 0.145 0.19 -
P/RPS 0.11 1.56 1.58 1.00 0.34 0.26 0.10 1.19%
P/EPS 1.13 7.58 4.13 60.03 8.96 29.00 5.34 -17.63%
EY 88.61 13.20 24.23 1.67 11.16 3.45 18.74 21.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.50 0.29 0.23 0.24 0.25 0.17 1.39%

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