[TEXCHEM] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 23.76%
YoY- -562.56%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,010,723 937,256 1,058,695 1,016,983 1,430,246 1,257,012 1,267,658 -3.70%
PBT -21,025 5,926 2,740 -5,213 2,364 29,434 22,537 -
Tax 69,766 -11,131 -5,601 -5,310 -4,169 -7,465 -6,604 -
NP 48,741 -5,205 -2,861 -10,523 -1,805 21,969 15,933 20.46%
-
NP to SH 49,368 -5,144 -491 -9,256 -1,397 18,084 16,312 20.24%
-
Tax Rate - 187.83% 204.42% - 176.35% 25.36% 29.30% -
Total Cost 961,982 942,461 1,061,556 1,027,506 1,432,051 1,235,043 1,251,725 -4.28%
-
Net Worth 185,668 146,058 146,924 156,398 165,796 178,014 123,938 6.96%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 12,410 - 7,473 6,980 19,812 22,341 18,616 -6.52%
Div Payout % 25.14% - 0.00% 0.00% 0.00% 123.54% 114.13% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 185,668 146,058 146,924 156,398 165,796 178,014 123,938 6.96%
NOSH 124,099 124,099 124,596 124,017 123,987 124,112 123,938 0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.82% -0.56% -0.27% -1.03% -0.13% 1.75% 1.26% -
ROE 26.59% -3.52% -0.33% -5.92% -0.84% 10.16% 13.16% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 814.38 738.92 849.70 820.03 1,153.54 1,012.80 1,022.81 -3.72%
EPS 39.78 -4.06 -0.39 -7.46 -1.13 14.57 13.16 20.22%
DPS 10.00 0.00 6.00 5.63 16.00 18.00 15.00 -6.52%
NAPS 1.496 1.1515 1.1792 1.2611 1.3372 1.4343 1.00 6.93%
Adjusted Per Share Value based on latest NOSH - 124,017
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 799.80 741.66 837.76 804.75 1,131.77 994.69 1,003.11 -3.70%
EPS 39.07 -4.07 -0.39 -7.32 -1.11 14.31 12.91 20.24%
DPS 9.82 0.00 5.91 5.52 15.68 17.68 14.73 -6.52%
NAPS 1.4692 1.1558 1.1626 1.2376 1.312 1.4086 0.9807 6.96%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.51 0.60 0.84 0.96 1.10 1.24 1.61 -
P/RPS 0.06 0.08 0.10 0.12 0.10 0.12 0.16 -15.06%
P/EPS 1.28 -14.79 -213.16 -12.86 -97.63 8.51 12.23 -31.32%
EY 78.00 -6.76 -0.47 -7.77 -1.02 11.75 8.17 45.60%
DY 19.61 0.00 7.14 5.86 14.55 14.52 9.32 13.18%
P/NAPS 0.34 0.52 0.71 0.76 0.82 0.86 1.61 -22.81%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 24/02/11 25/02/10 19/02/09 22/02/08 15/02/07 -
Price 0.525 0.59 0.78 0.93 1.19 1.16 1.58 -
P/RPS 0.06 0.08 0.09 0.11 0.10 0.11 0.15 -14.15%
P/EPS 1.32 -14.55 -197.93 -12.46 -105.62 7.96 12.00 -30.75%
EY 75.77 -6.87 -0.51 -8.03 -0.95 12.56 8.33 44.43%
DY 19.05 0.00 7.69 6.05 13.45 15.52 9.49 12.30%
P/NAPS 0.35 0.51 0.66 0.74 0.89 0.81 1.58 -22.19%

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