[TEXCHEM] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 7.35%
YoY- 124.39%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,186,326 1,379,298 1,249,223 1,238,747 1,136,389 910,752 724,013 8.57%
PBT -12,529 25,355 21,274 29,952 18,746 8,300 4,895 -
Tax -2,496 -7,652 -6,473 -7,783 -9,134 -5,710 -7,021 -15.81%
NP -15,025 17,703 14,801 22,169 9,612 2,590 -2,126 38.48%
-
NP to SH -12,171 13,934 14,357 21,568 9,612 2,590 -2,126 33.71%
-
Tax Rate - 30.18% 30.43% 25.98% 48.73% 68.80% 143.43% -
Total Cost 1,201,351 1,361,595 1,234,422 1,216,578 1,126,777 908,162 726,139 8.74%
-
Net Worth 196,110 173,147 181,862 176,092 114,540 113,063 118,203 8.79%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 16,922 22,284 19,847 18,621 9,842 3,370 4,341 25.42%
Div Payout % 0.00% 159.93% 138.24% 86.34% 102.40% 130.15% 0.00% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 196,110 173,147 181,862 176,092 114,540 113,063 118,203 8.79%
NOSH 150,000 123,157 124,120 124,324 124,500 119,466 111,250 5.10%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -1.27% 1.28% 1.18% 1.79% 0.85% 0.28% -0.29% -
ROE -6.21% 8.05% 7.89% 12.25% 8.39% 2.29% -1.80% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 790.88 1,119.94 1,006.46 996.38 912.76 762.35 650.80 3.29%
EPS -8.11 11.31 11.57 17.35 7.72 2.17 -1.91 27.22%
DPS 11.28 18.00 16.00 15.00 7.91 2.82 3.90 19.34%
NAPS 1.3074 1.4059 1.4652 1.4164 0.92 0.9464 1.0625 3.51%
Adjusted Per Share Value based on latest NOSH - 124,324
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 938.75 1,091.45 988.52 980.23 899.24 720.69 572.92 8.57%
EPS -9.63 11.03 11.36 17.07 7.61 2.05 -1.68 33.74%
DPS 13.39 17.63 15.71 14.74 7.79 2.67 3.44 25.39%
NAPS 1.5518 1.3701 1.4391 1.3934 0.9064 0.8947 0.9354 8.79%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.03 1.22 1.45 1.60 1.20 1.44 1.41 -
P/RPS 0.13 0.11 0.14 0.16 0.13 0.19 0.22 -8.38%
P/EPS -12.69 10.78 12.54 9.22 15.54 66.42 -73.78 -25.40%
EY -7.88 9.27 7.98 10.84 6.43 1.51 -1.36 33.98%
DY 10.95 14.75 11.03 9.38 6.59 1.96 2.77 25.71%
P/NAPS 0.79 0.87 0.99 1.13 1.30 1.52 1.33 -8.30%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 31/07/09 31/07/08 08/08/07 27/07/06 29/07/05 04/08/04 21/07/03 -
Price 0.95 1.20 1.25 1.50 1.17 1.38 1.52 -
P/RPS 0.12 0.11 0.12 0.15 0.13 0.18 0.23 -10.26%
P/EPS -11.71 10.61 10.81 8.65 15.15 63.65 -79.54 -27.31%
EY -8.54 9.43 9.25 11.57 6.60 1.57 -1.26 37.52%
DY 11.88 15.00 12.80 10.00 6.76 2.04 2.57 29.03%
P/NAPS 0.73 0.85 0.85 1.06 1.27 1.46 1.43 -10.59%

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