[TEXCHEM] YoY TTM Result on 31-Mar-2013 [#1]

Announcement Date
03-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2.73%
YoY- 2123.06%
Quarter Report
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,035,171 1,058,518 960,459 982,992 975,403 1,033,025 1,049,823 -0.23%
PBT 16,406 9,548 14,704 -23,118 8,513 1,762 4,907 22.26%
Tax -11,121 -7,359 -10,767 72,498 -11,151 -7,236 -6,037 10.70%
NP 5,285 2,189 3,937 49,380 -2,638 -5,474 -1,130 -
-
NP to SH 2,839 5,243 9,258 50,718 -2,507 -2,787 -1,547 -
-
Tax Rate 67.79% 77.07% 73.22% - 130.99% 410.67% 123.03% -
Total Cost 1,029,886 1,056,329 956,522 933,612 978,041 1,038,499 1,050,953 -0.33%
-
Net Worth 278,401 297,887 179,993 187,302 139,263 140,025 151,557 10.65%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 18,594 12,409 - 12,410 - 7,473 6,980 17.72%
Div Payout % 654.98% 236.69% - 24.47% - 0.00% 0.00% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 278,401 297,887 179,993 187,302 139,263 140,025 151,557 10.65%
NOSH 124,099 124,099 124,099 124,099 124,099 123,993 123,821 0.03%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.51% 0.21% 0.41% 5.02% -0.27% -0.53% -0.11% -
ROE 1.02% 1.76% 5.14% 27.08% -1.80% -1.99% -1.02% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 846.28 852.96 773.95 792.10 785.99 833.13 847.85 -0.03%
EPS 2.32 4.22 7.46 40.87 -2.02 -2.25 -1.25 -
DPS 15.00 10.00 0.00 10.00 0.00 6.00 5.64 17.68%
NAPS 2.276 2.4004 1.4504 1.5093 1.1222 1.1293 1.224 10.88%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 820.69 839.20 761.46 779.32 773.31 818.99 832.31 -0.23%
EPS 2.25 4.16 7.34 40.21 -1.99 -2.21 -1.23 -
DPS 14.74 9.84 0.00 9.84 0.00 5.92 5.53 17.73%
NAPS 2.2072 2.3617 1.427 1.4849 1.1041 1.1101 1.2016 10.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.72 1.49 0.73 0.60 0.58 0.87 0.98 -
P/RPS 0.20 0.17 0.09 0.08 0.07 0.10 0.12 8.87%
P/EPS 74.11 35.27 9.79 1.47 -28.71 -38.71 -78.44 -
EY 1.35 2.84 10.22 68.11 -3.48 -2.58 -1.27 -
DY 8.72 6.71 0.00 16.67 0.00 6.90 5.75 7.18%
P/NAPS 0.76 0.62 0.50 0.40 0.52 0.77 0.80 -0.85%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/04/16 28/04/15 29/04/14 03/05/13 26/04/12 29/04/11 29/04/10 -
Price 1.68 1.54 0.74 0.605 0.60 0.77 0.90 -
P/RPS 0.20 0.18 0.10 0.08 0.08 0.09 0.11 10.46%
P/EPS 72.38 36.45 9.92 1.48 -29.70 -34.26 -72.04 -
EY 1.38 2.74 10.08 67.55 -3.37 -2.92 -1.39 -
DY 8.93 6.49 0.00 16.53 0.00 7.79 6.26 6.09%
P/NAPS 0.74 0.64 0.51 0.40 0.53 0.68 0.74 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