[TEXCHEM] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
15-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 72.27%
YoY- 374.68%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,430,246 1,257,012 1,267,658 1,191,796 1,056,797 785,611 654,457 13.90%
PBT 2,364 29,434 22,537 26,688 11,005 9,963 5,144 -12.14%
Tax -4,169 -7,465 -6,604 -7,475 -7,075 -5,538 -6,947 -8.15%
NP -1,805 21,969 15,933 19,213 3,930 4,425 -1,803 0.01%
-
NP to SH -1,397 18,084 16,312 18,655 3,930 4,425 -1,803 -4.15%
-
Tax Rate 176.35% 25.36% 29.30% 28.01% 64.29% 55.59% 135.05% -
Total Cost 1,432,051 1,235,043 1,251,725 1,172,583 1,052,867 781,186 656,260 13.87%
-
Net Worth 165,796 178,014 123,938 124,145 180,702 109,178 129,510 4.19%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 19,812 22,341 18,616 12,405 9,842 3,370 4,341 28.76%
Div Payout % 0.00% 123.54% 114.13% 66.50% 250.44% 76.18% 0.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 165,796 178,014 123,938 124,145 180,702 109,178 129,510 4.19%
NOSH 123,987 124,112 123,938 124,145 123,870 109,178 108,540 2.24%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -0.13% 1.75% 1.26% 1.61% 0.37% 0.56% -0.28% -
ROE -0.84% 10.16% 13.16% 15.03% 2.17% 4.05% -1.39% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,153.54 1,012.80 1,022.81 960.00 853.14 719.57 602.96 11.40%
EPS -1.13 14.57 13.16 15.03 3.17 4.05 -1.66 -6.20%
DPS 16.00 18.00 15.00 10.00 7.95 3.05 4.00 25.96%
NAPS 1.3372 1.4343 1.00 1.00 1.4588 1.00 1.1932 1.91%
Adjusted Per Share Value based on latest NOSH - 124,145
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,131.77 994.69 1,003.11 943.08 836.25 621.66 517.88 13.90%
EPS -1.11 14.31 12.91 14.76 3.11 3.50 -1.43 -4.13%
DPS 15.68 17.68 14.73 9.82 7.79 2.67 3.44 28.73%
NAPS 1.312 1.4086 0.9807 0.9824 1.4299 0.8639 1.0248 4.19%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.10 1.24 1.61 1.13 1.40 1.46 1.42 -
P/RPS 0.10 0.12 0.16 0.12 0.16 0.20 0.24 -13.56%
P/EPS -97.63 8.51 12.23 7.52 44.13 36.02 -85.48 2.23%
EY -1.02 11.75 8.17 13.30 2.27 2.78 -1.17 -2.25%
DY 14.55 14.52 9.32 8.85 5.68 2.09 2.82 31.41%
P/NAPS 0.82 0.86 1.61 1.13 0.96 1.46 1.19 -6.01%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/09 22/02/08 15/02/07 15/02/06 23/02/05 17/02/04 29/01/03 -
Price 1.19 1.16 1.58 1.23 1.35 1.43 1.46 -
P/RPS 0.10 0.11 0.15 0.13 0.16 0.20 0.24 -13.56%
P/EPS -105.62 7.96 12.00 8.19 42.55 35.28 -87.89 3.10%
EY -0.95 12.56 8.33 12.22 2.35 2.83 -1.14 -2.99%
DY 13.45 15.52 9.49 8.13 5.89 2.13 2.74 30.33%
P/NAPS 0.89 0.81 1.58 1.23 0.93 1.43 1.22 -5.11%

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