[TEXCHEM] YoY Quarter Result on 31-Dec-2014 [#4]

Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 198.55%
YoY- 288.04%
Quarter Report
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 284,232 271,230 279,066 264,676 237,028 240,753 236,014 3.14%
PBT 9,934 15,095 8,958 1,092 1,538 -26,371 3,616 18.32%
Tax -4,485 -3,453 -4,445 -1,724 -3,392 74,724 -3,542 4.00%
NP 5,449 11,642 4,513 -632 -1,854 48,353 74 104.59%
-
NP to SH 4,724 11,273 2,888 613 -326 49,190 -232 -
-
Tax Rate 45.15% 22.88% 49.62% 157.88% 220.55% - 97.95% -
Total Cost 278,783 259,588 274,553 265,308 238,882 192,400 235,940 2.81%
-
Net Worth 263,871 283,982 282,912 192,124 178,623 185,668 146,058 10.34%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 12,409 12,192 - - - 12,410 - -
Div Payout % 262.70% 108.16% - - - 25.23% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 263,871 283,982 282,912 192,124 178,623 185,668 146,058 10.34%
NOSH 124,099 124,099 124,099 125,000 123,846 124,109 126,842 -0.36%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.92% 4.29% 1.62% -0.24% -0.78% 20.08% 0.03% -
ROE 1.79% 3.97% 1.02% 0.32% -0.18% 26.49% -0.16% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 229.04 222.45 225.15 211.74 191.39 193.98 186.07 3.52%
EPS 3.89 9.24 2.33 0.49 -0.26 39.63 -0.19 -
DPS 10.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.1263 2.3291 2.2825 1.537 1.4423 1.496 1.1515 10.75%
Adjusted Per Share Value based on latest NOSH - 125,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 241.47 230.43 237.09 224.86 201.37 204.54 200.51 3.14%
EPS 4.01 9.58 2.45 0.52 -0.28 41.79 -0.20 -
DPS 10.54 10.36 0.00 0.00 0.00 10.54 0.00 -
NAPS 2.2418 2.4126 2.4035 1.6322 1.5175 1.5774 1.2409 10.34%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.935 1.46 1.82 0.985 0.84 0.51 0.60 -
P/RPS 0.41 0.66 0.81 0.47 0.44 0.26 0.32 4.21%
P/EPS 24.56 15.79 78.11 200.86 -319.11 1.29 -328.04 -
EY 4.07 6.33 1.28 0.50 -0.31 77.71 -0.30 -
DY 10.70 6.85 0.00 0.00 0.00 19.61 0.00 -
P/NAPS 0.44 0.63 0.80 0.64 0.58 0.34 0.52 -2.74%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 29/02/16 12/02/15 26/02/14 27/02/13 28/02/12 -
Price 0.93 1.49 1.72 1.37 0.845 0.525 0.59 -
P/RPS 0.41 0.67 0.76 0.65 0.44 0.27 0.32 4.21%
P/EPS 24.43 16.12 73.82 279.36 -321.01 1.32 -322.57 -
EY 4.09 6.21 1.35 0.36 -0.31 75.49 -0.31 -
DY 10.75 6.71 0.00 0.00 0.00 19.05 0.00 -
P/NAPS 0.44 0.64 0.75 0.89 0.59 0.35 0.51 -2.42%

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