[TEXCYCL] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ-0.0%
YoY- -7.36%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 19,213 27,269 16,889 26,159 14,044 13,213 10,762 10.13%
PBT 10,435 8,019 8,508 5,806 6,258 5,061 3,787 18.38%
Tax -2,146 -2,070 -2,001 -1,502 -1,612 -1,383 -1,141 11.09%
NP 8,289 5,949 6,507 4,304 4,646 3,678 2,646 20.94%
-
NP to SH 8,289 5,949 6,507 4,304 4,646 3,678 2,646 20.94%
-
Tax Rate 20.57% 25.81% 23.52% 25.87% 25.76% 27.33% 30.13% -
Total Cost 10,924 21,320 10,382 21,855 9,398 9,535 8,116 5.07%
-
Net Worth 55,534 48,007 42,237 37,394 33,061 29,194 25,721 13.67%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 855 - 845 868 - - -
Div Payout % - 14.38% - 19.64% 18.68% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 55,534 48,007 42,237 37,394 33,061 29,194 25,721 13.67%
NOSH 171,034 170,784 171,489 170,595 170,595 171,428 171,707 -0.06%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 43.14% 21.82% 38.53% 16.45% 33.08% 27.84% 24.59% -
ROE 14.93% 12.39% 15.41% 11.51% 14.05% 12.60% 10.29% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.23 15.97 9.85 15.33 8.23 7.71 6.27 10.19%
EPS 4.85 3.48 3.79 2.52 2.72 2.15 1.54 21.04%
DPS 0.00 0.50 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.3247 0.2811 0.2463 0.2192 0.1938 0.1703 0.1498 13.74%
Adjusted Per Share Value based on latest NOSH - 170,595
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.83 9.70 6.01 9.30 4.99 4.70 3.83 10.11%
EPS 2.95 2.12 2.31 1.53 1.65 1.31 0.94 20.97%
DPS 0.00 0.30 0.00 0.30 0.31 0.00 0.00 -
NAPS 0.1975 0.1707 0.1502 0.133 0.1176 0.1038 0.0915 13.66%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.29 0.34 0.28 0.25 0.22 0.61 1.15 -
P/RPS 2.58 2.13 2.84 1.63 2.67 7.91 18.35 -27.86%
P/EPS 5.98 9.76 7.38 9.91 8.08 28.43 74.63 -34.31%
EY 16.71 10.25 13.55 10.09 12.38 3.52 1.34 52.22%
DY 0.00 1.47 0.00 2.00 2.27 0.00 0.00 -
P/NAPS 0.89 1.21 1.14 1.14 1.14 3.58 7.68 -30.15%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 11/08/11 19/08/10 26/08/09 26/08/08 23/08/07 24/08/06 -
Price 0.32 0.28 0.31 0.25 0.27 0.50 1.67 -
P/RPS 2.85 1.75 3.15 1.63 3.28 6.49 26.64 -31.07%
P/EPS 6.60 8.04 8.17 9.91 9.91 23.30 108.37 -37.24%
EY 15.14 12.44 12.24 10.09 10.09 4.29 0.92 59.41%
DY 0.00 1.79 0.00 2.00 1.85 0.00 0.00 -
P/NAPS 0.99 1.00 1.26 1.14 1.39 2.94 11.15 -33.18%

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