[TEXCHEM] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -41.43%
YoY- 94.53%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 306,560 297,755 311,096 288,504 294,133 276,059 277,693 6.82%
PBT 6,846 11,823 6,958 4,208 4,912 4,042 5,584 14.56%
Tax -2,394 -2,450 -2,664 -2,465 -1,936 -1,922 -2,811 -10.16%
NP 4,452 9,373 4,294 1,743 2,976 2,120 2,773 37.14%
-
NP to SH 4,412 9,373 3,990 1,743 2,976 2,120 2,773 36.32%
-
Tax Rate 34.97% 20.72% 38.29% 58.58% 39.41% 47.55% 50.34% -
Total Cost 302,108 288,382 306,802 286,761 291,157 273,939 274,920 6.49%
-
Net Worth 172,253 186,268 113,268 114,540 117,799 180,702 114,349 31.44%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 7,448 4,956 - - 6,193 3,648 -
Div Payout % - 79.47% 124.22% - - 292.15% 131.58% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 172,253 186,268 113,268 114,540 117,799 180,702 114,349 31.44%
NOSH 123,932 124,145 123,913 124,500 123,999 123,870 121,622 1.26%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.45% 3.15% 1.38% 0.60% 1.01% 0.77% 1.00% -
ROE 2.56% 5.03% 3.52% 1.52% 2.53% 1.17% 2.43% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 247.36 239.84 251.06 231.73 237.20 222.86 228.32 5.49%
EPS 3.56 7.55 3.22 1.40 2.40 1.71 2.28 34.62%
DPS 0.00 6.00 4.00 0.00 0.00 5.00 3.00 -
NAPS 1.3899 1.5004 0.9141 0.92 0.95 1.4588 0.9402 29.80%
Adjusted Per Share Value based on latest NOSH - 124,500
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 242.58 235.62 246.17 228.30 232.75 218.45 219.74 6.82%
EPS 3.49 7.42 3.16 1.38 2.35 1.68 2.19 36.47%
DPS 0.00 5.89 3.92 0.00 0.00 4.90 2.89 -
NAPS 1.3631 1.474 0.8963 0.9064 0.9322 1.4299 0.9049 31.43%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.42 1.13 1.20 1.20 1.36 1.40 1.39 -
P/RPS 0.57 0.47 0.48 0.52 0.57 0.63 0.61 -4.42%
P/EPS 39.89 14.97 37.27 85.71 56.67 81.80 60.96 -24.64%
EY 2.51 6.68 2.68 1.17 1.76 1.22 1.64 32.84%
DY 0.00 5.31 3.33 0.00 0.00 3.57 2.16 -
P/NAPS 1.02 0.75 1.31 1.30 1.43 0.96 1.48 -21.99%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 09/05/06 15/02/06 27/10/05 29/07/05 28/04/05 23/02/05 04/11/04 -
Price 1.60 1.23 1.10 1.17 1.37 1.35 1.38 -
P/RPS 0.65 0.51 0.44 0.50 0.58 0.61 0.60 5.48%
P/EPS 44.94 16.29 34.16 83.57 57.08 78.88 60.53 -18.02%
EY 2.23 6.14 2.93 1.20 1.75 1.27 1.65 22.26%
DY 0.00 4.88 3.64 0.00 0.00 3.70 2.17 -
P/NAPS 1.15 0.82 1.20 1.27 1.44 0.93 1.47 -15.11%

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