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

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	1,238,747	1,136,389	910,752	724,013	584,268	570,925	610,733	12.50%
YoY %	9.01%	24.77%	25.79%	23.92%	2.34%	-6.52%	-	-
Horiz. %	202.83%	186.07%	149.12%	118.55%	95.67%	93.48%	100.00%	-
PBT	29,952	18,746	8,300	4,895	7,401	8,656	18,378	8.47%
YoY %	59.78%	125.86%	69.56%	-33.86%	-14.50%	-52.90%	-	-
Horiz. %	162.98%	102.00%	45.16%	26.64%	40.27%	47.10%	100.00%	-
Tax	-7,783	-9,134	-5,710	-7,021	-4,122	-2,947	-4,218	10.74%
YoY %	14.79%	-59.96%	18.67%	-70.33%	-39.87%	30.13%	-	-
Horiz. %	184.52%	216.55%	135.37%	166.45%	97.72%	69.87%	100.00%	-
NP	22,169	9,612	2,590	-2,126	3,279	5,709	14,160	7.75%
YoY %	130.64%	271.12%	221.83%	-164.84%	-42.56%	-59.68%	-	-
Horiz. %	156.56%	67.88%	18.29%	-15.01%	23.16%	40.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,568	9,612	2,590	-2,126	3,279	4,005	14,160	7.26%
YoY %	124.39%	271.12%	221.83%	-164.84%	-18.13%	-71.72%	-	-
Horiz. %	152.32%	67.88%	18.29%	-15.01%	23.16%	28.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.98%	48.73%	68.80%	143.43%	55.70%	34.05%	22.95%	-
YoY %	-46.69%	-29.17%	-52.03%	157.50%	63.58%	48.37%	-	-
Horiz. %	113.20%	212.33%	299.78%	624.97%	242.70%	148.37%	100.00%	-
Total Cost	1,216,578	1,126,777	908,162	726,139	580,989	565,216	596,573	12.60%
YoY %	7.97%	24.07%	25.07%	24.98%	2.79%	-5.26%	-	-
Horiz. %	203.93%	188.87%	152.23%	121.72%	97.39%	94.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	176,092	114,540	113,063	118,203	136,309	76,299	80,382	13.95%
YoY %	53.74%	1.31%	-4.35%	-13.28%	78.65%	-5.08%	-	-
Horiz. %	219.07%	142.49%	140.66%	147.05%	169.58%	94.92%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	18,621	9,842	3,370	4,341	3,394	7,600	5,527	22.42%
YoY %	89.20%	192.05%	-22.37%	27.90%	-55.34%	37.51%	-	-
Horiz. %	336.91%	178.07%	60.97%	78.54%	61.41%	137.51%	100.00%	-
Div Payout %	86.34%	102.40%	130.15%	0.00%	103.51%	189.77%	39.03%	-
YoY %	-15.68%	-21.32%	0.00%	0.00%	-45.46%	386.22%	-	-
Horiz. %	221.21%	262.36%	333.46%	0.00%	265.21%	486.22%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	176,092	114,540	113,063	118,203	136,309	76,299	80,382	13.95%
YoY %	53.74%	1.31%	-4.35%	-13.28%	78.65%	-5.08%	-	-
Horiz. %	219.07%	142.49%	140.66%	147.05%	169.58%	94.92%	100.00%	-
NOSH	124,324	124,500	119,466	111,250	108,181	69,200	27,640	28.46%
YoY %	-0.14%	4.21%	7.39%	2.84%	56.33%	150.36%	-	-
Horiz. %	449.80%	450.43%	432.22%	402.50%	391.39%	250.36%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	1.79%	0.85%	0.28%	-0.29%	0.56%	1.00%	2.32%	-
YoY %	110.59%	203.57%	196.55%	-151.79%	-44.00%	-56.90%	-	-
Horiz. %	77.16%	36.64%	12.07%	-12.50%	24.14%	43.10%	100.00%	-
ROE	12.25%	8.39%	2.29%	-1.80%	2.41%	5.25%	17.62%	-
YoY %	46.01%	266.38%	227.22%	-174.69%	-54.10%	-70.20%	-	-
Horiz. %	69.52%	47.62%	13.00%	-10.22%	13.68%	29.80%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	996.38	912.76	762.35	650.80	540.08	825.04	2,209.60	-12.42%
YoY %	9.16%	19.73%	17.14%	20.50%	-34.54%	-62.66%	-	-
Horiz. %	45.09%	41.31%	34.50%	29.45%	24.44%	37.34%	100.00%	-
EPS	17.35	7.72	2.17	-1.91	3.03	5.79	51.23	-16.50%
YoY %	124.74%	255.76%	213.61%	-163.04%	-47.67%	-88.70%	-	-
Horiz. %	33.87%	15.07%	4.24%	-3.73%	5.91%	11.30%	100.00%	-
DPS	15.00	7.91	2.82	3.90	3.14	10.98	20.00	-4.67%
YoY %	89.63%	180.50%	-27.69%	24.20%	-71.40%	-45.10%	-	-
Horiz. %	75.00%	39.55%	14.10%	19.50%	15.70%	54.90%	100.00%	-
NAPS	1.4164	0.92	0.9464	1.0625	1.26	1.1026	2.9082	-11.29%
YoY %	53.96%	-2.79%	-10.93%	-15.67%	14.28%	-62.09%	-	-
Horiz. %	48.70%	31.63%	32.54%	36.53%	43.33%	37.91%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 111,250
RPS	980.23	899.24	720.69	572.92	462.34	451.78	483.28	12.50%
YoY %	9.01%	24.77%	25.79%	23.92%	2.34%	-6.52%	-	-
Horiz. %	202.83%	186.07%	149.12%	118.55%	95.67%	93.48%	100.00%	-
EPS	17.07	7.61	2.05	-1.68	2.59	3.17	11.20	7.27%
YoY %	124.31%	271.22%	222.02%	-164.86%	-18.30%	-71.70%	-	-
Horiz. %	152.41%	67.95%	18.30%	-15.00%	23.12%	28.30%	100.00%	-
DPS	14.74	7.79	2.67	3.44	2.69	6.01	4.37	22.45%
YoY %	89.22%	191.76%	-22.38%	27.88%	-55.24%	37.53%	-	-
Horiz. %	337.30%	178.26%	61.10%	78.72%	61.56%	137.53%	100.00%	-
NAPS	1.3934	0.9064	0.8947	0.9354	1.0786	0.6038	0.6361	13.95%
YoY %	53.73%	1.31%	-4.35%	-13.28%	78.64%	-5.08%	-	-
Horiz. %	219.05%	142.49%	140.65%	147.05%	169.56%	94.92%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	23.08%	-31.58%	-13.64%	-29.03%	34.78%	155.56%	-	-
Horiz. %	177.78%	144.44%	211.11%	244.44%	344.44%	255.56%	100.00%	-
P/EPS	9.22	15.54	66.42	-73.78	55.10	32.83	3.83	15.76%
YoY %	-40.67%	-76.60%	190.02%	-233.90%	67.83%	757.18%	-	-
Horiz. %	240.73%	405.74%	1,734.20%	-1,926.37%	1,438.64%	857.18%	100.00%	-
EY	10.84	6.43	1.51	-1.36	1.81	3.05	26.14	-13.63%
YoY %	68.58%	325.83%	211.03%	-175.14%	-40.66%	-88.33%	-	-
Horiz. %	41.47%	24.60%	5.78%	-5.20%	6.92%	11.67%	100.00%	-
DY	9.38	6.59	1.96	2.77	1.88	5.78	10.20	-1.38%
YoY %	42.34%	236.22%	-29.24%	47.34%	-67.47%	-43.33%	-	-
Horiz. %	91.96%	64.61%	19.22%	27.16%	18.43%	56.67%	100.00%	-
P/NAPS	1.13	1.30	1.52	1.33	1.33	1.72	0.67	9.09%
YoY %	-13.08%	-14.47%	14.29%	0.00%	-22.67%	156.72%	-	-
Horiz. %	168.66%	194.03%	226.87%	198.51%	198.51%	256.72%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
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%
YoY %	15.38%	-27.78%	-21.74%	-25.81%	29.17%	166.67%	-	-
Horiz. %	166.67%	144.44%	200.00%	255.56%	344.44%	266.67%	100.00%	-
P/EPS	8.65	15.15	63.65	-79.54	55.43	34.21	3.86	14.38%
YoY %	-42.90%	-76.20%	180.02%	-243.50%	62.03%	786.27%	-	-
Horiz. %	224.09%	392.49%	1,648.96%	-2,060.62%	1,436.01%	886.27%	100.00%	-
EY	11.57	6.60	1.57	-1.26	1.80	2.92	25.87	-12.54%
YoY %	75.30%	320.38%	224.60%	-170.00%	-38.36%	-88.71%	-	-
Horiz. %	44.72%	25.51%	6.07%	-4.87%	6.96%	11.29%	100.00%	-
DY	10.00	6.76	2.04	2.57	1.87	5.55	10.10	-0.16%
YoY %	47.93%	231.37%	-20.62%	37.43%	-66.31%	-45.05%	-	-
Horiz. %	99.01%	66.93%	20.20%	25.45%	18.51%	54.95%	100.00%	-
P/NAPS	1.06	1.27	1.46	1.43	1.33	1.80	0.68	7.67%
YoY %	-16.54%	-13.01%	2.10%	7.52%	-26.11%	164.71%	-	-
Horiz. %	155.88%	186.76%	214.71%	210.29%	195.59%	264.71%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: UUE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-06-06 16:00:00

EMA 5

30 Mins

BUY

2024-06-06 15:45:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-06 15:40:00

EMA 5

10 Mins

BUY

2024-06-06 15:40:00

ADX

10 Mins

BUY

2024-06-06 15:40:00

TURTLE SYSTEM 20

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

411

DNEX

DAGANG NEXCHANGE BERHAD

379

YTLPOWR

YTL POWER INTERNATIONAL BHD

316

MPI

MALAYSIAN PACIFIC INDUSTRIES

306

NOTION

NOTION VTEC BHD

304

PTRANS

PERAK TRANSIT BERHAD

298

HLIND

HONG LEONG INDUSTRIES BHD

285

GENTING

GENTING BHD

272

GENM

GENTING MALAYSIA BERHAD

234

Daily Stocks

WCT

0.825

+0.20

200,512,700

HSI-HU8

0.115

-0.01

197,305,300

INIX-OR

0.02

0.00

141,839,900

JCY

0.625

+0.01

131,935,600

HSI-CV7

0.155

0.00

126,854,000

SNS

0.655

+0.005

88,580,200

EDUSPEC-OR

0.005

0.00

75,002,700

DSONIC

0.55

+0.03

70,250,900

KGW

0.225

+0.015

64,207,400

SEALINK

0.335

+0.035

63,244,800

More active Stocks

NESTLE

124.70

+0.70

35,400

DLADY

38.02

+0.66

62,000

TENAGA

13.74

+0.48

16,722,700

UTDPLT

24.48

+0.38

435,100

MPI

38.34

+0.34

162,200

BLDPLNT

10.90

+0.30

1,100

WCT

0.825

+0.20

200,512,700

KGB

3.37

+0.20

3,183,800

HLIND

11.50

+0.20

37,000

SAM

6.55

+0.19

644,800

More gainer Stocks

PETDAG

18.20

-0.50

549,200

APOLLO

7.15

-0.30

55,300

HEIM

23.68

-0.20

239,400

AJI

15.60

-0.18

157,800

NPC

1.80

-0.15

3,000

PARAGON

3.60

-0.14

52,800

KLK

20.98

-0.12

1,168,900

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C55

0.045

-0.115

1,150,000

SDG

4.33

-0.11

3,197,600

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More