[TEXCHEM] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 128.92%
YoY- 43.89%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 406,259 320,222 336,038 311,096 277,693 209,205 176,158 14.92%
PBT 3,051 6,692 7,355 6,958 5,584 2,054 1,622 11.09%
Tax -1,764 -1,930 -2,921 -2,664 -2,811 -1,645 -1,026 9.44%
NP 1,287 4,762 4,434 4,294 2,773 409 596 13.67%
-
NP to SH 1,020 3,637 4,615 3,990 2,773 409 596 9.35%
-
Tax Rate 57.82% 28.84% 39.71% 38.29% 50.34% 80.09% 63.26% -
Total Cost 404,972 315,460 331,604 306,802 274,920 208,796 175,562 14.93%
-
Net Worth 176,285 176,388 177,280 113,268 114,349 113,193 136,102 4.40%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 7,463 7,447 6,202 4,956 3,648 - - -
Div Payout % 731.71% 204.78% 134.41% 124.22% 131.58% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 176,285 176,388 177,280 113,268 114,349 113,193 136,102 4.40%
NOSH 124,390 124,129 124,059 123,913 121,622 110,540 109,583 2.13%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.32% 1.49% 1.32% 1.38% 1.00% 0.20% 0.34% -
ROE 0.58% 2.06% 2.60% 3.52% 2.43% 0.36% 0.44% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 326.60 257.97 270.87 251.06 228.32 189.26 160.75 12.52%
EPS 0.82 2.93 3.72 3.22 2.28 0.37 0.55 6.87%
DPS 6.00 6.00 5.00 4.00 3.00 0.00 0.00 -
NAPS 1.4172 1.421 1.429 0.9141 0.9402 1.024 1.242 2.22%
Adjusted Per Share Value based on latest NOSH - 123,913
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 321.48 253.39 265.91 246.17 219.74 165.55 139.40 14.92%
EPS 0.81 2.88 3.65 3.16 2.19 0.32 0.47 9.48%
DPS 5.91 5.89 4.91 3.92 2.89 0.00 0.00 -
NAPS 1.395 1.3958 1.4028 0.8963 0.9049 0.8957 1.077 4.40%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.18 1.30 1.55 1.20 1.39 1.45 1.50 -
P/RPS 0.36 0.50 0.57 0.48 0.61 0.77 0.93 -14.61%
P/EPS 143.90 44.37 41.67 37.27 60.96 391.89 275.80 -10.26%
EY 0.69 2.25 2.40 2.68 1.64 0.26 0.36 11.44%
DY 5.08 4.62 3.23 3.33 2.16 0.00 0.00 -
P/NAPS 0.83 0.91 1.08 1.31 1.48 1.42 1.21 -6.08%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 05/11/08 02/11/07 31/10/06 27/10/05 04/11/04 29/10/03 30/10/02 -
Price 0.96 1.28 1.65 1.10 1.38 1.43 1.50 -
P/RPS 0.29 0.50 0.61 0.44 0.60 0.76 0.93 -17.63%
P/EPS 117.07 43.69 44.35 34.16 60.53 386.49 275.80 -13.29%
EY 0.85 2.29 2.25 2.93 1.65 0.26 0.36 15.37%
DY 6.25 4.69 3.03 3.64 2.17 0.00 0.00 -
P/NAPS 0.68 0.90 1.15 1.20 1.47 1.40 1.21 -9.14%

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