[TEXCHEM] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
21-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -4824.44%
YoY- -164.84%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,238,747 1,136,389 910,752 724,013 584,268 570,925 610,733 12.50%
PBT 29,952 18,746 8,300 4,895 7,401 8,656 18,378 8.47%
Tax -7,783 -9,134 -5,710 -7,021 -4,122 -2,947 -4,218 10.74%
NP 22,169 9,612 2,590 -2,126 3,279 5,709 14,160 7.75%
-
NP to SH 21,568 9,612 2,590 -2,126 3,279 4,005 14,160 7.26%
-
Tax Rate 25.98% 48.73% 68.80% 143.43% 55.70% 34.05% 22.95% -
Total Cost 1,216,578 1,126,777 908,162 726,139 580,989 565,216 596,573 12.60%
-
Net Worth 176,092 114,540 113,063 118,203 136,309 76,299 80,382 13.95%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 18,621 9,842 3,370 4,341 3,394 7,600 5,527 22.42%
Div Payout % 86.34% 102.40% 130.15% 0.00% 103.51% 189.77% 39.03% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 176,092 114,540 113,063 118,203 136,309 76,299 80,382 13.95%
NOSH 124,324 124,500 119,466 111,250 108,181 69,200 27,640 28.46%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.79% 0.85% 0.28% -0.29% 0.56% 1.00% 2.32% -
ROE 12.25% 8.39% 2.29% -1.80% 2.41% 5.25% 17.62% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 996.38 912.76 762.35 650.80 540.08 825.04 2,209.60 -12.42%
EPS 17.35 7.72 2.17 -1.91 3.03 5.79 51.23 -16.50%
DPS 15.00 7.91 2.82 3.90 3.14 10.98 20.00 -4.67%
NAPS 1.4164 0.92 0.9464 1.0625 1.26 1.1026 2.9082 -11.29%
Adjusted Per Share Value based on latest NOSH - 111,250
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 980.23 899.24 720.69 572.92 462.34 451.78 483.28 12.50%
EPS 17.07 7.61 2.05 -1.68 2.59 3.17 11.20 7.27%
DPS 14.74 7.79 2.67 3.44 2.69 6.01 4.37 22.45%
NAPS 1.3934 0.9064 0.8947 0.9354 1.0786 0.6038 0.6361 13.95%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.60 1.20 1.44 1.41 1.67 1.90 1.96 -
P/RPS 0.16 0.13 0.19 0.22 0.31 0.23 0.09 10.05%
P/EPS 9.22 15.54 66.42 -73.78 55.10 32.83 3.83 15.76%
EY 10.84 6.43 1.51 -1.36 1.81 3.05 26.14 -13.63%
DY 9.38 6.59 1.96 2.77 1.88 5.78 10.20 -1.38%
P/NAPS 1.13 1.30 1.52 1.33 1.33 1.72 0.67 9.09%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/07/06 29/07/05 04/08/04 21/07/03 31/07/02 28/08/01 07/08/00 -
Price 1.50 1.17 1.38 1.52 1.68 1.98 1.98 -
P/RPS 0.15 0.13 0.18 0.23 0.31 0.24 0.09 8.88%
P/EPS 8.65 15.15 63.65 -79.54 55.43 34.21 3.86 14.38%
EY 11.57 6.60 1.57 -1.26 1.80 2.92 25.87 -12.54%
DY 10.00 6.76 2.04 2.57 1.87 5.55 10.10 -0.16%
P/NAPS 1.06 1.27 1.46 1.43 1.33 1.80 0.68 7.67%

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