[TEXCHEM] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 102.5%
YoY- -98.37%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,204,223 1,118,343 841,434 689,782 556,141 592,323 450,553 17.79%
PBT 28,622 16,620 7,176 6,596 7,245 10,568 13,963 12.70%
Tax -7,933 -7,855 -5,749 -6,551 -4,486 -3,479 -2,567 20.67%
NP 20,689 8,765 1,427 45 2,759 7,089 11,396 10.44%
-
NP to SH 20,091 8,765 1,427 45 2,759 5,385 11,396 9.90%
-
Tax Rate 27.72% 47.26% 80.11% 99.32% 61.92% 32.92% 18.38% -
Total Cost 1,183,534 1,109,578 840,007 689,737 553,382 585,234 439,157 17.95%
-
Net Worth 172,253 117,799 113,727 129,955 142,874 75,773 78,761 13.92%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 12,405 9,842 3,370 4,341 3,394 5,524 4,145 20.03%
Div Payout % 61.75% 112.29% 236.22% 9,648.01% 123.02% 102.59% 36.37% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 172,253 117,799 113,727 129,955 142,874 75,773 78,761 13.92%
NOSH 123,932 123,999 109,352 109,519 107,424 27,642 27,635 28.40%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.72% 0.78% 0.17% 0.01% 0.50% 1.20% 2.53% -
ROE 11.66% 7.44% 1.25% 0.03% 1.93% 7.11% 14.47% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 971.68 901.89 769.47 629.83 517.71 2,142.79 1,630.33 -8.26%
EPS 16.21 7.07 1.30 0.04 2.57 19.48 41.24 -14.40%
DPS 10.00 7.94 3.05 4.00 3.16 20.00 15.00 -6.53%
NAPS 1.3899 0.95 1.04 1.1866 1.33 2.7412 2.85 -11.27%
Adjusted Per Share Value based on latest NOSH - 109,519
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 952.91 884.96 665.84 545.83 440.08 468.71 356.53 17.79%
EPS 15.90 6.94 1.13 0.04 2.18 4.26 9.02 9.90%
DPS 9.82 7.79 2.67 3.44 2.69 4.37 3.28 20.04%
NAPS 1.3631 0.9322 0.8999 1.0284 1.1306 0.5996 0.6232 13.92%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.42 1.36 1.38 1.37 1.78 1.69 2.42 -
P/RPS 0.15 0.15 0.18 0.22 0.34 0.08 0.15 0.00%
P/EPS 8.76 19.24 105.75 3,334.25 69.31 8.68 5.87 6.89%
EY 11.42 5.20 0.95 0.03 1.44 11.53 17.04 -6.44%
DY 7.04 5.84 2.21 2.92 1.78 11.83 6.20 2.13%
P/NAPS 1.02 1.43 1.33 1.15 1.34 0.62 0.85 3.08%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 09/05/06 28/04/05 30/04/04 30/04/03 02/05/02 25/05/01 - -
Price 1.60 1.37 1.34 1.40 1.90 1.68 0.00 -
P/RPS 0.16 0.15 0.17 0.22 0.37 0.08 0.00 -
P/EPS 9.87 19.38 102.69 3,407.27 73.98 8.62 0.00 -
EY 10.13 5.16 0.97 0.03 1.35 11.60 0.00 -
DY 6.25 5.79 2.28 2.86 1.66 11.90 0.00 -
P/NAPS 1.15 1.44 1.29 1.18 1.43 0.61 0.00 -

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
Post a Comment