[TEXCYCL] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -18.28%
YoY- -45.72%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 26,744 24,044 31,751 39,401 35,657 29,342 24,486 1.47%
PBT 7,517 3,104 8,646 12,018 20,635 8,424 5,931 4.02%
Tax -1,560 -1,513 -2,579 -1,957 -2,101 -1,532 -314 30.59%
NP 5,957 1,591 6,067 10,061 18,534 6,892 5,617 0.98%
-
NP to SH 5,980 1,605 6,067 10,061 18,534 6,892 5,617 1.04%
-
Tax Rate 20.75% 48.74% 29.83% 16.28% 10.18% 18.19% 5.29% -
Total Cost 20,787 22,453 25,684 29,340 17,123 22,450 18,869 1.62%
-
Net Worth 113,891 107,991 106,077 102,145 92,708 76,097 70,824 8.23%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - 1,526 1,527 1,013 837 - -
Div Payout % - - 25.16% 15.18% 5.47% 12.15% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 113,891 107,991 106,077 102,145 92,708 76,097 70,824 8.23%
NOSH 256,189 256,189 256,189 256,189 168,591 169,142 169,072 7.16%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 22.27% 6.62% 19.11% 25.53% 51.98% 23.49% 22.94% -
ROE 5.25% 1.49% 5.72% 9.85% 19.99% 9.06% 7.93% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 10.56 9.50 12.48 15.50 21.15 17.35 14.48 -5.12%
EPS 2.36 0.63 2.39 3.96 10.99 4.07 3.32 -5.52%
DPS 0.00 0.00 0.60 0.60 0.60 0.50 0.00 -
NAPS 0.4498 0.4265 0.4171 0.4019 0.5499 0.4499 0.4189 1.19%
Adjusted Per Share Value based on latest NOSH - 256,189
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 9.51 8.55 11.29 14.01 12.68 10.43 8.71 1.47%
EPS 2.13 0.57 2.16 3.58 6.59 2.45 2.00 1.05%
DPS 0.00 0.00 0.54 0.54 0.36 0.30 0.00 -
NAPS 0.405 0.3841 0.3772 0.3633 0.3297 0.2706 0.2519 8.22%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.42 0.39 0.365 0.60 1.29 1.07 1.17 -
P/RPS 3.98 4.11 2.92 3.87 6.10 6.17 8.08 -11.12%
P/EPS 17.78 61.53 15.30 15.16 11.73 26.26 35.22 -10.75%
EY 5.62 1.63 6.54 6.60 8.52 3.81 2.84 12.03%
DY 0.00 0.00 1.64 1.00 0.47 0.47 0.00 -
P/NAPS 0.93 0.91 0.88 1.49 2.35 2.38 2.79 -16.71%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 12/11/20 14/11/19 15/11/18 16/11/17 17/11/16 17/11/15 -
Price 0.43 0.40 0.44 0.60 0.825 1.05 1.37 -
P/RPS 4.07 4.21 3.52 3.87 3.90 6.05 9.46 -13.10%
P/EPS 18.21 63.10 18.44 15.16 7.50 25.77 41.24 -12.72%
EY 5.49 1.58 5.42 6.60 13.33 3.88 2.43 14.53%
DY 0.00 0.00 1.36 1.00 0.73 0.48 0.00 -
P/NAPS 0.96 0.94 1.05 1.49 1.50 2.33 3.27 -18.46%

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