[TEXCHEM] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[TEXCHEM] TEXCHEM RESOURCES BHD

Announcement Date

30-Oct-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 0.25%

YoY- -207.28%

Quarter Report

TEXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	1,005,984	975,050	1,038,076	1,054,342	1,465,335	1,233,407	1,263,689	-3.72%
YoY %	3.17%	-6.07%	-1.54%	-28.05%	18.80%	-2.40%	-	-
Horiz. %	79.61%	77.16%	82.15%	83.43%	115.96%	97.60%	100.00%	-
PBT	8,962	5,415	-426	-12,881	21,714	20,611	30,349	-18.38%
YoY %	65.50%	1,371.13%	96.69%	-159.32%	5.35%	-32.09%	-	-
Horiz. %	29.53%	17.84%	-1.40%	-42.44%	71.55%	67.91%	100.00%	-
Tax	-8,500	-10,173	-4,209	-1,758	-7,486	-5,482	-8,040	0.93%
YoY %	16.45%	-141.70%	-139.42%	76.52%	-36.56%	31.82%	-	-
Horiz. %	105.72%	126.53%	52.35%	21.87%	93.11%	68.18%	100.00%	-
NP	462	-4,758	-4,635	-14,639	14,228	15,129	22,309	-47.56%
YoY %	109.71%	-2.65%	68.34%	-202.89%	-5.96%	-32.18%	-	-
Horiz. %	2.07%	-21.33%	-20.78%	-65.62%	63.78%	67.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-54	-3,371	-3,091	-12,141	11,317	13,379	22,193	-
YoY %	98.40%	-9.06%	74.54%	-207.28%	-15.41%	-39.72%	-	-
Horiz. %	-0.24%	-15.19%	-13.93%	-54.71%	50.99%	60.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	94.84%	187.87%	-	-	34.48%	26.60%	26.49%	-
YoY %	-49.52%	0.00%	-	-	29.62%	0.42%	-	-
Horiz. %	358.02%	709.21%	-	-	130.16%	100.42%	100.00%	-
Total Cost	1,005,522	979,808	1,042,711	1,068,981	1,451,107	1,218,278	1,241,380	-3.44%
YoY %	2.62%	-6.03%	-2.46%	-26.33%	19.11%	-1.86%	-	-
Horiz. %	81.00%	78.93%	84.00%	86.11%	116.89%	98.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	141,311	144,812	145,964	159,649	176,285	176,388	177,280	-3.70%
YoY %	-2.42%	-0.79%	-8.57%	-9.44%	-0.06%	-0.50%	-	-
Horiz. %	79.71%	81.69%	82.34%	90.05%	99.44%	99.50%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	-	2,491	7,461	9,459	22,299	21,091	19,867	-
YoY %	-	-66.61%	-21.12%	-57.58%	5.73%	6.16%	-	-
Horiz. %	-	12.54%	37.55%	47.61%	112.24%	106.16%	100.00%	-
Div Payout %	-	0.00%	0.00%	0.00%	197.05%	157.65%	89.52%	-
YoY %	-	0.00%	0.00%	0.00%	24.99%	76.11%	-	-
Horiz. %	-	0.00%	0.00%	0.00%	220.12%	176.11%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	141,311	144,812	145,964	159,649	176,285	176,388	177,280	-3.70%
YoY %	-2.42%	-0.79%	-8.57%	-9.44%	-0.06%	-0.50%	-	-
Horiz. %	79.71%	81.69%	82.34%	90.05%	99.44%	99.50%	100.00%	-
NOSH	124,099	124,334	124,404	123,529	124,390	124,129	124,059	0.00%
YoY %	-0.19%	-0.06%	0.71%	-0.69%	0.21%	0.06%	-	-
Horiz. %	100.03%	100.22%	100.28%	99.57%	100.27%	100.06%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	0.05%	-0.49%	-0.45%	-1.39%	0.97%	1.23%	1.77%	-
YoY %	110.20%	-8.89%	67.63%	-243.30%	-21.14%	-30.51%	-	-
Horiz. %	2.82%	-27.68%	-25.42%	-78.53%	54.80%	69.49%	100.00%	-
ROE	-0.04%	-2.33%	-2.12%	-7.60%	6.42%	7.58%	12.52%	-
YoY %	98.28%	-9.91%	72.11%	-218.38%	-15.30%	-39.46%	-	-
Horiz. %	-0.32%	-18.61%	-16.93%	-60.70%	51.28%	60.54%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	810.63	784.21	834.43	853.51	1,178.01	993.64	1,018.62	-3.73%
YoY %	3.37%	-6.02%	-2.24%	-27.55%	18.56%	-2.45%	-	-
Horiz. %	79.58%	76.99%	81.92%	83.79%	115.65%	97.55%	100.00%	-
EPS	-0.04	-2.71	-2.48	-9.83	9.10	10.78	17.89	-
YoY %	98.52%	-9.27%	74.77%	-208.02%	-15.58%	-39.74%	-	-
Horiz. %	-0.22%	-15.15%	-13.86%	-54.95%	50.87%	60.26%	100.00%	-
DPS	0.00	2.00	6.00	7.66	18.00	17.00	16.00	-
YoY %	0.00%	-66.67%	-21.67%	-57.44%	5.88%	6.25%	-	-
Horiz. %	0.00%	12.50%	37.50%	47.88%	112.50%	106.25%	100.00%	-
NAPS	1.1387	1.1647	1.1733	1.2924	1.4172	1.421	1.429	-3.71%
YoY %	-2.23%	-0.73%	-9.22%	-8.81%	-0.27%	-0.56%	-	-
Horiz. %	79.69%	81.50%	82.11%	90.44%	99.17%	99.44%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 123,529
RPS	796.05	771.57	821.44	834.31	1,159.53	976.01	999.97	-3.72%
YoY %	3.17%	-6.07%	-1.54%	-28.05%	18.80%	-2.40%	-	-
Horiz. %	79.61%	77.16%	82.15%	83.43%	115.96%	97.60%	100.00%	-
EPS	-0.04	-2.67	-2.45	-9.61	8.96	10.59	17.56	-
YoY %	98.50%	-8.98%	74.51%	-207.25%	-15.39%	-39.69%	-	-
Horiz. %	-0.23%	-15.21%	-13.95%	-54.73%	51.03%	60.31%	100.00%	-
DPS	0.00	1.97	5.90	7.49	17.65	16.69	15.72	-
YoY %	0.00%	-66.61%	-21.23%	-57.56%	5.75%	6.17%	-	-
Horiz. %	0.00%	12.53%	37.53%	47.65%	112.28%	106.17%	100.00%	-
NAPS	1.1182	1.1459	1.155	1.2633	1.395	1.3958	1.4028	-3.70%
YoY %	-2.42%	-0.79%	-8.57%	-9.44%	-0.06%	-0.50%	-	-
Horiz. %	79.71%	81.69%	82.34%	90.06%	99.44%	99.50%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.57	0.63	0.85	0.92	1.18	1.30	1.55	-
P/RPS	0.07	0.08	0.10	0.11	0.10	0.13	0.15	-11.91%
YoY %	-12.50%	-20.00%	-9.09%	10.00%	-23.08%	-13.33%	-	-
Horiz. %	46.67%	53.33%	66.67%	73.33%	66.67%	86.67%	100.00%	-
P/EPS	-1,309.93	-23.24	-34.21	-9.36	12.97	12.06	8.66	-
YoY %	-5,536.53%	32.07%	-265.49%	-172.17%	7.55%	39.26%	-	-
Horiz. %	-15,126.21%	-268.36%	-395.03%	-108.08%	149.77%	139.26%	100.00%	-
EY	-0.08	-4.30	-2.92	-10.68	7.71	8.29	11.54	-
YoY %	98.14%	-47.26%	72.66%	-238.52%	-7.00%	-28.16%	-	-
Horiz. %	-0.69%	-37.26%	-25.30%	-92.55%	66.81%	71.84%	100.00%	-
DY	0.00	3.17	7.06	8.32	15.25	13.08	10.32	-
YoY %	0.00%	-55.10%	-15.14%	-45.44%	16.59%	26.74%	-	-
Horiz. %	0.00%	30.72%	68.41%	80.62%	147.77%	126.74%	100.00%	-
P/NAPS	0.50	0.54	0.72	0.71	0.83	0.91	1.08	-12.03%
YoY %	-7.41%	-25.00%	1.41%	-14.46%	-8.79%	-15.74%	-	-
Horiz. %	46.30%	50.00%	66.67%	65.74%	76.85%	84.26%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	31/10/12	25/10/11	28/10/10	30/10/09	05/11/08	02/11/07	31/10/06	-
Price	0.61	0.62	0.80	0.94	0.96	1.28	1.65	-
P/RPS	0.08	0.08	0.10	0.11	0.08	0.13	0.16	-10.90%
YoY %	0.00%	-20.00%	-9.09%	37.50%	-38.46%	-18.75%	-	-
Horiz. %	50.00%	50.00%	62.50%	68.75%	50.00%	81.25%	100.00%	-
P/EPS	-1,401.86	-22.87	-32.20	-9.56	10.55	11.88	9.22	-
YoY %	-6,029.69%	28.98%	-236.82%	-190.62%	-11.20%	28.85%	-	-
Horiz. %	-15,204.56%	-248.05%	-349.24%	-103.69%	114.43%	128.85%	100.00%	-
EY	-0.07	-4.37	-3.11	-10.46	9.48	8.42	10.84	-
YoY %	98.40%	-40.51%	70.27%	-210.34%	12.59%	-22.32%	-	-
Horiz. %	-0.65%	-40.31%	-28.69%	-96.49%	87.45%	77.68%	100.00%	-
DY	0.00	3.23	7.50	8.15	18.75	13.28	9.70	-
YoY %	0.00%	-56.93%	-7.98%	-56.53%	41.19%	36.91%	-	-
Horiz. %	0.00%	33.30%	77.32%	84.02%	193.30%	136.91%	100.00%	-
P/NAPS	0.54	0.53	0.68	0.73	0.68	0.90	1.15	-11.82%
YoY %	1.89%	-22.06%	-6.85%	7.35%	-24.44%	-21.74%	-	-
Horiz. %	46.96%	46.09%	59.13%	63.48%	59.13%	78.26%	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

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 15:10:00

EMA 5

10 Mins

BUY

2024-04-25 15:00:00

EMA 5

5 Mins

BUY

2024-04-25 14:35:00

EMA 5

5 Mins

SELL

2024-04-25 14:30:00

MACD/RSI

30 Mins

SELL

2024-04-25 12:05:00

EMA 5

5 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 >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

388

PTRANS

PERAK TRANSIT BERHAD

375

HLIND

HONG LEONG INDUSTRIES BHD

367

SAPNRG

SAPURA ENERGY BERHAD

310

YTLPOWR

YTL POWER INTERNATIONAL BHD

287

DNEX

DAGANG NEXCHANGE BERHAD

271

MYEG

MY E.G. SERVICES BHD

240

GENTING

GENTING BHD

224

MAYBANK

MALAYAN BANKING BHD

194

Daily Stocks

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

FITTERS

0.05

+0.005

63,452,300

BPURI

0.075

0.00

58,428,600

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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