[TEXCHEM] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -200.86%
YoY- 73.15%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 240,753 236,014 273,808 253,189 290,548 325,637 302,032 -3.70%
PBT -26,371 3,616 3,105 -61 -7,729 11,621 2,798 -
Tax 74,724 -3,542 -2,584 -1,192 2,360 -957 1,026 104.22%
NP 48,353 74 521 -1,253 -5,369 10,664 3,824 52.57%
-
NP to SH 49,190 -232 1,541 -1,059 -3,944 8,770 4,065 51.46%
-
Tax Rate - 97.95% 83.22% - - 8.24% -36.67% -
Total Cost 192,400 235,940 273,287 254,442 295,917 314,973 298,208 -7.03%
-
Net Worth 185,668 146,058 146,924 156,398 165,796 178,014 123,938 6.96%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 12,410 - 2,491 2,480 4,959 7,446 6,196 12.26%
Div Payout % 25.23% - 161.71% 0.00% 0.00% 84.91% 152.45% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 185,668 146,058 146,924 156,398 165,796 178,014 123,938 6.96%
NOSH 124,109 126,842 124,596 124,017 123,987 124,112 123,938 0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 20.08% 0.03% 0.19% -0.49% -1.85% 3.27% 1.27% -
ROE 26.49% -0.16% 1.05% -0.68% -2.38% 4.93% 3.28% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 193.98 186.07 219.76 204.16 234.34 262.37 243.70 -3.72%
EPS 39.63 -0.19 1.24 -0.85 -3.18 7.07 3.28 51.42%
DPS 10.00 0.00 2.00 2.00 4.00 6.00 5.00 12.23%
NAPS 1.496 1.1515 1.1792 1.2611 1.3372 1.4343 1.00 6.93%
Adjusted Per Share Value based on latest NOSH - 124,017
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 190.51 186.76 216.67 200.35 229.91 257.68 239.00 -3.70%
EPS 38.92 -0.18 1.22 -0.84 -3.12 6.94 3.22 51.43%
DPS 9.82 0.00 1.97 1.96 3.92 5.89 4.90 12.27%
NAPS 1.4692 1.1558 1.1626 1.2376 1.312 1.4086 0.9807 6.96%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.51 0.60 0.84 0.96 1.10 1.24 1.61 -
P/RPS 0.26 0.32 0.38 0.47 0.47 0.47 0.66 -14.36%
P/EPS 1.29 -328.04 67.92 -112.42 -34.58 17.55 49.09 -45.44%
EY 77.71 -0.30 1.47 -0.89 -2.89 5.70 2.04 83.33%
DY 19.61 0.00 2.38 2.08 3.64 4.84 3.11 35.88%
P/NAPS 0.34 0.52 0.71 0.76 0.82 0.86 1.61 -22.81%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 24/02/11 25/02/10 19/02/09 22/02/08 15/02/07 -
Price 0.525 0.59 0.78 0.93 1.19 1.16 1.58 -
P/RPS 0.27 0.32 0.35 0.46 0.51 0.44 0.65 -13.60%
P/EPS 1.32 -322.57 63.07 -108.91 -37.41 16.42 48.17 -45.06%
EY 75.49 -0.31 1.59 -0.92 -2.67 6.09 2.08 81.85%
DY 19.05 0.00 2.56 2.15 3.36 5.17 3.16 34.87%
P/NAPS 0.35 0.51 0.66 0.74 0.89 0.81 1.58 -22.19%

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