[TEXCHEM] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 668.7%
YoY- 187.48%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 302,032 297,755 276,059 198,502 169,951 123,993 136,089 14.20%
PBT 2,798 11,823 4,042 4,867 231 3,813 -646 -
Tax 1,026 -2,450 -1,922 -1,723 -3,825 -2,379 646 8.01%
NP 3,824 9,373 2,120 3,144 -3,594 1,434 0 -
-
NP to SH 4,065 9,373 2,120 3,144 -3,594 1,434 -1,704 -
-
Tax Rate -36.67% 20.72% 47.55% 35.40% 1,655.84% 62.39% - -
Total Cost 298,208 288,382 273,939 195,358 173,545 122,559 136,089 13.96%
-
Net Worth 123,938 186,268 180,702 109,178 129,510 113,455 75,127 8.69%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 6,196 7,448 6,193 54 4,341 3,394 4,142 6.93%
Div Payout % 152.45% 79.47% 292.15% 1.74% 0.00% 236.69% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 123,938 186,268 180,702 109,178 129,510 113,455 75,127 8.69%
NOSH 123,938 124,145 123,870 109,178 108,540 84,852 27,617 28.41%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.27% 3.15% 0.77% 1.58% -2.11% 1.16% 0.00% -
ROE 3.28% 5.03% 1.17% 2.88% -2.78% 1.26% -2.27% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 243.70 239.84 222.86 181.81 156.58 146.13 492.76 -11.06%
EPS 3.28 7.55 1.71 2.62 -3.29 1.69 -6.17 -
DPS 5.00 6.00 5.00 0.05 4.00 4.00 15.00 -16.72%
NAPS 1.00 1.5004 1.4588 1.00 1.1932 1.3371 2.7203 -15.35%
Adjusted Per Share Value based on latest NOSH - 109,178
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 239.00 235.62 218.45 157.08 134.48 98.12 107.69 14.20%
EPS 3.22 7.42 1.68 2.49 -2.84 1.13 -1.35 -
DPS 4.90 5.89 4.90 0.04 3.44 2.69 3.28 6.91%
NAPS 0.9807 1.474 1.4299 0.8639 1.0248 0.8978 0.5945 8.69%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.61 1.13 1.40 1.46 1.42 1.77 1.68 -
P/RPS 0.66 0.47 0.63 0.80 0.91 1.21 0.34 11.68%
P/EPS 49.09 14.97 81.80 50.70 -42.88 104.73 -27.23 -
EY 2.04 6.68 1.22 1.97 -2.33 0.95 -3.67 -
DY 3.11 5.31 3.57 0.03 2.82 2.26 8.93 -16.11%
P/NAPS 1.61 0.75 0.96 1.46 1.19 1.32 0.62 17.23%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 15/02/06 23/02/05 17/02/04 29/01/03 29/01/02 16/02/01 -
Price 1.58 1.23 1.35 1.43 1.46 1.80 1.68 -
P/RPS 0.65 0.51 0.61 0.79 0.93 1.23 0.34 11.39%
P/EPS 48.17 16.29 78.88 49.66 -44.09 106.51 -27.23 -
EY 2.08 6.14 1.27 2.01 -2.27 0.94 -3.67 -
DY 3.16 4.88 3.70 0.03 2.74 2.22 8.93 -15.89%
P/NAPS 1.58 0.82 0.93 1.43 1.22 1.35 0.62 16.86%

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