[TEXCYCL] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.75%
YoY- -70.06%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 29,342 24,486 19,660 15,282 17,966 27,942 16,968 9.54%
PBT 8,424 5,931 12,143 3,934 10,269 6,962 8,520 -0.18%
Tax -1,532 -314 -1,748 -1,385 -1,754 -2,067 -2,084 -4.99%
NP 6,892 5,617 10,395 2,549 8,515 4,895 6,436 1.14%
-
NP to SH 6,892 5,617 10,395 2,549 8,515 4,895 6,436 1.14%
-
Tax Rate 18.19% 5.29% 14.40% 35.21% 17.08% 29.69% 24.46% -
Total Cost 22,450 18,869 9,265 12,733 9,451 23,047 10,532 13.43%
-
Net Worth 76,097 70,824 65,412 56,304 54,634 48,118 43,584 9.72%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 837 - - 1,050 - 855 - -
Div Payout % 12.15% - - 41.19% - 17.47% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 76,097 70,824 65,412 56,304 54,634 48,118 43,584 9.72%
NOSH 169,142 169,072 168,414 169,285 168,780 172,592 170,786 -0.16%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 23.49% 22.94% 52.87% 16.68% 47.40% 17.52% 37.93% -
ROE 9.06% 7.93% 15.89% 4.53% 15.59% 10.17% 14.77% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.35 14.48 11.67 9.03 10.64 16.19 9.94 9.71%
EPS 4.07 3.32 6.17 1.51 5.05 2.84 3.77 1.28%
DPS 0.50 0.00 0.00 0.62 0.00 0.50 0.00 -
NAPS 0.4499 0.4189 0.3884 0.3326 0.3237 0.2788 0.2552 9.90%
Adjusted Per Share Value based on latest NOSH - 169,285
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.43 8.71 6.99 5.43 6.39 9.94 6.03 9.55%
EPS 2.45 2.00 3.70 0.91 3.03 1.74 2.29 1.13%
DPS 0.30 0.00 0.00 0.37 0.00 0.30 0.00 -
NAPS 0.2706 0.2519 0.2326 0.2002 0.1943 0.1711 0.155 9.72%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.07 1.17 0.61 0.47 0.31 0.28 0.28 -
P/RPS 6.17 8.08 5.23 5.21 2.91 1.73 2.82 13.92%
P/EPS 26.26 35.22 9.88 31.21 6.14 9.87 7.43 23.39%
EY 3.81 2.84 10.12 3.20 16.27 10.13 13.46 -18.95%
DY 0.47 0.00 0.00 1.32 0.00 1.79 0.00 -
P/NAPS 2.38 2.79 1.57 1.41 0.96 1.00 1.10 13.71%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 17/11/15 13/11/14 21/11/13 21/11/12 18/11/11 25/11/10 -
Price 1.05 1.37 0.60 0.445 0.31 0.28 0.28 -
P/RPS 6.05 9.46 5.14 4.93 2.91 1.73 2.82 13.55%
P/EPS 25.77 41.24 9.72 29.55 6.14 9.87 7.43 23.00%
EY 3.88 2.43 10.29 3.38 16.27 10.13 13.46 -18.70%
DY 0.48 0.00 0.00 1.39 0.00 1.79 0.00 -
P/NAPS 2.33 3.27 1.54 1.34 0.96 1.00 1.10 13.31%

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