[TEXCHEM] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7100.0%
YoY- 2.94%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 252,527 251,394 266,033 274,275 406,259 320,222 336,038 -4.64%
PBT 1,589 -79 -1,586 2,699 3,051 6,692 7,355 -22.51%
Tax -1,217 -3,552 114 -1,026 -1,764 -1,930 -2,921 -13.56%
NP 372 -3,631 -1,472 1,673 1,287 4,762 4,434 -33.81%
-
NP to SH -485 -2,897 -1,045 1,050 1,020 3,637 4,615 -
-
Tax Rate 76.59% - - 38.01% 57.82% 28.84% 39.71% -
Total Cost 252,155 255,025 267,505 272,602 404,972 315,460 331,604 -4.45%
-
Net Worth 141,311 144,812 145,964 159,649 176,285 176,388 177,280 -3.70%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 2,488 - 7,463 7,447 6,202 -
Div Payout % - - 0.00% - 731.71% 204.78% 134.41% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 141,311 144,812 145,964 159,649 176,285 176,388 177,280 -3.70%
NOSH 124,099 124,334 124,404 123,529 124,390 124,129 124,059 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.15% -1.44% -0.55% 0.61% 0.32% 1.49% 1.32% -
ROE -0.34% -2.00% -0.72% 0.66% 0.58% 2.06% 2.60% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 203.49 202.19 213.84 222.03 326.60 257.97 270.87 -4.65%
EPS -0.39 -2.34 -0.84 0.85 0.82 2.93 3.72 -
DPS 0.00 0.00 2.00 0.00 6.00 6.00 5.00 -
NAPS 1.1387 1.1647 1.1733 1.2924 1.4172 1.421 1.429 -3.71%
Adjusted Per Share Value based on latest NOSH - 123,529
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 199.83 198.93 210.51 217.04 321.48 253.39 265.91 -4.64%
EPS -0.38 -2.29 -0.83 0.83 0.81 2.88 3.65 -
DPS 0.00 0.00 1.97 0.00 5.91 5.89 4.91 -
NAPS 1.1182 1.1459 1.155 1.2633 1.395 1.3958 1.4028 -3.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.57 0.63 0.85 0.92 1.18 1.30 1.55 -
P/RPS 0.28 0.31 0.40 0.41 0.36 0.50 0.57 -11.16%
P/EPS -145.85 -27.04 -101.19 108.24 143.90 44.37 41.67 -
EY -0.69 -3.70 -0.99 0.92 0.69 2.25 2.40 -
DY 0.00 0.00 2.35 0.00 5.08 4.62 3.23 -
P/NAPS 0.50 0.54 0.72 0.71 0.83 0.91 1.08 -12.03%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/10/12 25/10/11 28/10/10 30/10/09 05/11/08 02/11/07 31/10/06 -
Price 0.61 0.62 0.80 0.94 0.96 1.28 1.65 -
P/RPS 0.30 0.31 0.37 0.42 0.29 0.50 0.61 -11.14%
P/EPS -156.08 -26.61 -95.24 110.59 117.07 43.69 44.35 -
EY -0.64 -3.76 -1.05 0.90 0.85 2.29 2.25 -
DY 0.00 0.00 2.50 0.00 6.25 4.69 3.03 -
P/NAPS 0.54 0.53 0.68 0.73 0.68 0.90 1.15 -11.82%

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