[TEXCYCL] QoQ Quarter Result on 30-Jun-2023 [#2]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
15-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 190.43%
YoY- 181.56%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 7,998 9,180 8,324 8,474 9,112 7,477 9,348 -9.86%
PBT 7,388 9,076 1,523 6,134 2,658 4,666 3,702 58.44%
Tax -857 -1,587 -300 -806 -877 -791 -1,184 -19.36%
NP 6,531 7,489 1,223 5,328 1,781 3,875 2,518 88.66%
-
NP to SH 6,601 7,516 1,216 5,068 1,745 4,024 2,328 100.20%
-
Tax Rate 11.60% 17.49% 19.70% 13.14% 32.99% 16.95% 31.98% -
Total Cost 1,467 1,691 7,101 3,146 7,331 3,602 6,830 -64.10%
-
Net Worth 148,491 140,229 132,727 131,916 126,568 124,794 121,753 14.13%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - 1,520 -
Div Payout % - - - - - - 65.32% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 148,491 140,229 132,727 131,916 126,568 124,794 121,753 14.13%
NOSH 256,189 256,189 256,189 256,189 256,189 256,189 256,189 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 81.66% 81.58% 14.69% 62.87% 19.55% 51.83% 26.94% -
ROE 4.45% 5.36% 0.92% 3.84% 1.38% 3.22% 1.91% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 3.16 3.62 3.28 3.34 3.60 2.95 3.69 -9.81%
EPS 2.58 2.95 0.48 2.10 0.70 1.53 0.99 89.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.60 -
NAPS 0.5859 0.5533 0.5237 0.5205 0.4994 0.4924 0.4804 14.13%
Adjusted Per Share Value based on latest NOSH - 256,189
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 2.84 3.26 2.96 3.01 3.24 2.66 3.32 -9.87%
EPS 2.35 2.67 0.43 1.80 0.62 1.43 0.83 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
NAPS 0.5281 0.4987 0.472 0.4691 0.4501 0.4438 0.433 14.13%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.935 0.69 0.69 0.73 0.81 0.415 0.425 -
P/RPS 29.63 19.05 21.01 21.83 22.53 14.07 11.52 87.61%
P/EPS 35.90 23.27 143.81 36.51 117.64 26.14 46.27 -15.55%
EY 2.79 4.30 0.70 2.74 0.85 3.83 2.16 18.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.41 -
P/NAPS 1.60 1.25 1.32 1.40 1.62 0.84 0.88 48.91%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 20/02/24 14/11/23 15/08/23 11/05/23 16/02/23 21/11/22 -
Price 1.28 0.705 0.675 0.765 0.73 0.825 0.41 -
P/RPS 40.56 19.46 20.55 22.88 20.30 27.96 11.12 136.76%
P/EPS 49.14 23.77 140.69 38.26 106.02 51.96 44.64 6.60%
EY 2.03 4.21 0.71 2.61 0.94 1.92 2.24 -6.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.46 -
P/NAPS 2.18 1.27 1.29 1.47 1.46 1.68 0.85 87.25%

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