[TEXCHEM] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 27634.83%
YoY- 1059.72%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,054,115 1,022,663 953,615 1,010,723 937,256 1,058,695 1,016,983 0.59%
PBT 23,496 3,538 12,003 -21,025 5,926 2,740 -5,213 -
Tax -11,436 -6,821 -9,265 69,766 -11,131 -5,601 -5,310 13.63%
NP 12,060 -3,283 2,738 48,741 -5,205 -2,861 -10,523 -
-
NP to SH 10,079 1,184 8,499 49,368 -5,144 -491 -9,256 -
-
Tax Rate 48.67% 192.79% 77.19% - 187.83% 204.42% - -
Total Cost 1,042,055 1,025,946 950,877 961,982 942,461 1,061,556 1,027,506 0.23%
-
Net Worth 283,316 191,533 179,027 185,637 142,874 147,261 156,939 10.34%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 31,031 - - 12,408 - 4,994 6,208 30.74%
Div Payout % 307.88% - - 25.14% - 0.00% 0.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 283,316 191,533 179,027 185,637 142,874 147,261 156,939 10.34%
NOSH 124,099 124,615 124,126 124,088 124,076 124,871 124,170 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.14% -0.32% 0.29% 4.82% -0.56% -0.27% -1.03% -
ROE 3.56% 0.62% 4.75% 26.59% -3.60% -0.33% -5.90% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 849.23 820.66 768.26 814.51 755.38 847.83 819.02 0.60%
EPS 8.12 0.95 6.85 39.78 -4.15 -0.40 -7.46 -
DPS 25.00 0.00 0.00 10.00 0.00 4.00 5.00 30.75%
NAPS 2.2825 1.537 1.4423 1.496 1.1515 1.1793 1.2639 10.34%
Adjusted Per Share Value based on latest NOSH - 124,109
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 834.13 809.24 754.61 799.80 741.66 837.76 804.75 0.59%
EPS 7.98 0.94 6.73 39.07 -4.07 -0.39 -7.32 -
DPS 24.56 0.00 0.00 9.82 0.00 3.95 4.91 30.75%
NAPS 2.2419 1.5156 1.4167 1.469 1.1306 1.1653 1.2419 10.34%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.82 0.985 0.84 0.51 0.60 0.84 0.96 -
P/RPS 0.21 0.12 0.11 0.06 0.08 0.10 0.12 9.77%
P/EPS 22.41 103.67 12.27 1.28 -14.47 -213.63 -12.88 -
EY 4.46 0.96 8.15 78.01 -6.91 -0.47 -7.76 -
DY 13.74 0.00 0.00 19.61 0.00 4.76 5.21 17.53%
P/NAPS 0.80 0.64 0.58 0.34 0.52 0.71 0.76 0.85%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 12/02/15 26/02/14 27/02/13 28/02/12 24/02/11 25/02/10 -
Price 1.72 1.37 0.845 0.525 0.59 0.78 0.93 -
P/RPS 0.20 0.17 0.11 0.06 0.08 0.09 0.11 10.47%
P/EPS 21.18 144.19 12.34 1.32 -14.23 -198.37 -12.48 -
EY 4.72 0.69 8.10 75.78 -7.03 -0.50 -8.02 -
DY 14.53 0.00 0.00 19.05 0.00 5.13 5.38 17.99%
P/NAPS 0.75 0.89 0.59 0.35 0.51 0.66 0.74 0.22%

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