[TEXCHEM] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
09-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 7.7%
YoY- 129.22%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,299,982 1,299,003 1,266,175 1,204,223 1,118,343 841,434 689,782 11.12%
PBT -11,585 32,046 17,057 28,622 16,620 7,176 6,596 -
Tax -3,280 -7,586 -6,272 -7,933 -7,855 -5,749 -6,551 -10.88%
NP -14,865 24,460 10,785 20,689 8,765 1,427 45 -
-
NP to SH -11,688 20,032 11,011 20,091 8,765 1,427 45 -
-
Tax Rate - 23.67% 36.77% 27.72% 47.26% 80.11% 99.32% -
Total Cost 1,314,847 1,274,543 1,255,390 1,183,534 1,109,578 840,007 689,737 11.34%
-
Net Worth 161,770 177,127 171,342 172,253 117,799 113,727 129,955 3.71%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 19,812 22,341 18,616 12,405 9,842 3,370 4,341 28.76%
Div Payout % 0.00% 111.53% 169.07% 61.75% 112.29% 236.22% 9,648.01% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 161,770 177,127 171,342 172,253 117,799 113,727 129,955 3.71%
NOSH 124,086 124,588 123,472 123,932 123,999 109,352 109,519 2.10%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -1.14% 1.88% 0.85% 1.72% 0.78% 0.17% 0.01% -
ROE -7.23% 11.31% 6.43% 11.66% 7.44% 1.25% 0.03% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,047.65 1,042.64 1,025.47 971.68 901.89 769.47 629.83 8.84%
EPS -9.42 16.08 8.92 16.21 7.07 1.30 0.04 -
DPS 16.00 18.00 15.00 10.00 7.94 3.05 4.00 25.96%
NAPS 1.3037 1.4217 1.3877 1.3899 0.95 1.04 1.1866 1.57%
Adjusted Per Share Value based on latest NOSH - 123,932
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,028.69 1,027.91 1,001.94 952.91 884.96 665.84 545.83 11.12%
EPS -9.25 15.85 8.71 15.90 6.94 1.13 0.04 -
DPS 15.68 17.68 14.73 9.82 7.79 2.67 3.44 28.73%
NAPS 1.2801 1.4016 1.3558 1.3631 0.9322 0.8999 1.0284 3.71%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.02 1.21 1.46 1.42 1.36 1.38 1.37 -
P/RPS 0.10 0.12 0.14 0.15 0.15 0.18 0.22 -12.30%
P/EPS -10.83 7.53 16.37 8.76 19.24 105.75 3,334.25 -
EY -9.23 13.29 6.11 11.42 5.20 0.95 0.03 -
DY 15.69 14.88 10.27 7.04 5.84 2.21 2.92 32.31%
P/NAPS 0.78 0.85 1.05 1.02 1.43 1.33 1.15 -6.25%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 05/05/09 06/05/08 04/05/07 09/05/06 28/04/05 30/04/04 30/04/03 -
Price 1.05 1.25 1.50 1.60 1.37 1.34 1.40 -
P/RPS 0.10 0.12 0.15 0.16 0.15 0.17 0.22 -12.30%
P/EPS -11.15 7.77 16.82 9.87 19.38 102.69 3,407.27 -
EY -8.97 12.86 5.95 10.13 5.16 0.97 0.03 -
DY 15.24 14.40 10.00 6.25 5.79 2.28 2.86 32.12%
P/NAPS 0.81 0.88 1.08 1.15 1.44 1.29 1.18 -6.07%

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