[TEXCYCL] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 36.71%
YoY- 39.33%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 23,432 18,565 15,134 19,213 27,269 16,889 26,159 -1.81%
PBT 6,758 11,363 3,749 10,435 8,019 8,508 5,806 2.56%
Tax -1,400 -1,638 -1,219 -2,146 -2,070 -2,001 -1,502 -1.16%
NP 5,358 9,725 2,530 8,289 5,949 6,507 4,304 3.71%
-
NP to SH 5,358 9,725 2,530 8,289 5,949 6,507 4,304 3.71%
-
Tax Rate 20.72% 14.42% 32.52% 20.57% 25.81% 23.52% 25.87% -
Total Cost 18,074 8,840 12,604 10,924 21,320 10,382 21,855 -3.11%
-
Net Worth 69,275 64,476 56,478 55,534 48,007 42,237 37,394 10.81%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 1,050 - 855 - 845 -
Div Payout % - - 41.50% - 14.38% - 19.64% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 69,275 64,476 56,478 55,534 48,007 42,237 37,394 10.81%
NOSH 169,212 169,318 169,047 171,034 170,784 171,489 170,595 -0.13%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 22.87% 52.38% 16.72% 43.14% 21.82% 38.53% 16.45% -
ROE 7.73% 15.08% 4.48% 14.93% 12.39% 15.41% 11.51% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.85 10.96 8.95 11.23 15.97 9.85 15.33 -1.67%
EPS 3.17 5.74 1.50 4.85 3.48 3.79 2.52 3.89%
DPS 0.00 0.00 0.62 0.00 0.50 0.00 0.50 -
NAPS 0.4094 0.3808 0.3341 0.3247 0.2811 0.2463 0.2192 10.96%
Adjusted Per Share Value based on latest NOSH - 171,034
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 9.15 7.25 5.91 7.50 10.64 6.59 10.21 -1.80%
EPS 2.09 3.80 0.99 3.24 2.32 2.54 1.68 3.70%
DPS 0.00 0.00 0.41 0.00 0.33 0.00 0.33 -
NAPS 0.2704 0.2517 0.2205 0.2168 0.1874 0.1649 0.146 10.81%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.51 0.62 0.37 0.29 0.34 0.28 0.25 -
P/RPS 3.68 5.65 4.13 2.58 2.13 2.84 1.63 14.52%
P/EPS 16.11 10.79 24.72 5.98 9.76 7.38 9.91 8.43%
EY 6.21 9.26 4.04 16.71 10.25 13.55 10.09 -7.76%
DY 0.00 0.00 1.68 0.00 1.47 0.00 2.00 -
P/NAPS 1.25 1.63 1.11 0.89 1.21 1.14 1.14 1.54%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 15/08/14 15/08/13 16/08/12 11/08/11 19/08/10 26/08/09 -
Price 0.48 0.595 0.44 0.32 0.28 0.31 0.25 -
P/RPS 3.47 5.43 4.91 2.85 1.75 3.15 1.63 13.41%
P/EPS 15.16 10.36 29.40 6.60 8.04 8.17 9.91 7.33%
EY 6.60 9.65 3.40 15.14 12.44 12.24 10.09 -6.82%
DY 0.00 0.00 1.41 0.00 1.79 0.00 2.00 -
P/NAPS 1.17 1.56 1.32 0.99 1.00 1.26 1.14 0.43%

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