[TEXCHEM] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 83.29%
YoY- 86.76%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 982,992 975,403 1,033,025 1,049,823 1,299,982 1,299,003 1,266,175 -4.12%
PBT -23,118 8,513 1,762 4,907 -11,585 32,046 17,057 -
Tax 72,498 -11,151 -7,236 -6,037 -3,280 -7,586 -6,272 -
NP 49,380 -2,638 -5,474 -1,130 -14,865 24,460 10,785 28.83%
-
NP to SH 50,718 -2,507 -2,787 -1,547 -11,688 20,032 11,011 28.95%
-
Tax Rate - 130.99% 410.67% 123.03% - 23.67% 36.77% -
Total Cost 933,612 978,041 1,038,499 1,050,953 1,314,847 1,274,543 1,255,390 -4.81%
-
Net Worth 187,302 139,263 140,025 151,557 161,770 177,127 171,342 1.49%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 12,410 - 7,473 6,980 19,812 22,341 18,616 -6.52%
Div Payout % 24.47% - 0.00% 0.00% 0.00% 111.53% 169.07% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 187,302 139,263 140,025 151,557 161,770 177,127 171,342 1.49%
NOSH 124,099 124,099 123,993 123,821 124,086 124,588 123,472 0.08%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.02% -0.27% -0.53% -0.11% -1.14% 1.88% 0.85% -
ROE 27.08% -1.80% -1.99% -1.02% -7.23% 11.31% 6.43% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 792.10 785.99 833.13 847.85 1,047.65 1,042.64 1,025.47 -4.20%
EPS 40.87 -2.02 -2.25 -1.25 -9.42 16.08 8.92 28.84%
DPS 10.00 0.00 6.00 5.64 16.00 18.00 15.00 -6.52%
NAPS 1.5093 1.1222 1.1293 1.224 1.3037 1.4217 1.3877 1.40%
Adjusted Per Share Value based on latest NOSH - 123,821
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 777.85 771.85 817.44 830.74 1,028.69 1,027.91 1,001.94 -4.12%
EPS 40.13 -1.98 -2.21 -1.22 -9.25 15.85 8.71 28.96%
DPS 9.82 0.00 5.91 5.52 15.68 17.68 14.73 -6.52%
NAPS 1.4821 1.102 1.108 1.1993 1.2801 1.4016 1.3558 1.49%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.60 0.58 0.87 0.98 1.02 1.21 1.46 -
P/RPS 0.08 0.07 0.10 0.12 0.10 0.12 0.14 -8.89%
P/EPS 1.47 -28.71 -38.71 -78.44 -10.83 7.53 16.37 -33.05%
EY 68.11 -3.48 -2.58 -1.27 -9.23 13.29 6.11 49.40%
DY 16.67 0.00 6.90 5.75 15.69 14.88 10.27 8.39%
P/NAPS 0.40 0.52 0.77 0.80 0.78 0.85 1.05 -14.84%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 03/05/13 26/04/12 29/04/11 29/04/10 05/05/09 06/05/08 04/05/07 -
Price 0.605 0.60 0.77 0.90 1.05 1.25 1.50 -
P/RPS 0.08 0.08 0.09 0.11 0.10 0.12 0.15 -9.93%
P/EPS 1.48 -29.70 -34.26 -72.04 -11.15 7.77 16.82 -33.28%
EY 67.55 -3.37 -2.92 -1.39 -8.97 12.86 5.95 49.86%
DY 16.53 0.00 7.79 6.26 15.24 14.40 10.00 8.72%
P/NAPS 0.40 0.53 0.68 0.74 0.81 0.88 1.08 -15.24%

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