[TEXCYCL] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 3.34%
YoY- 161.42%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 38,305 36,797 35,657 35,436 33,874 31,601 29,342 19.46%
PBT 14,696 15,274 20,635 17,559 16,971 16,272 8,424 44.96%
Tax -2,410 -2,551 -2,101 -1,445 -1,378 -1,310 -1,532 35.29%
NP 12,286 12,723 18,534 16,114 15,593 14,962 6,892 47.07%
-
NP to SH 12,286 12,723 18,534 16,114 15,593 14,962 6,892 47.07%
-
Tax Rate 16.40% 16.70% 10.18% 8.23% 8.12% 8.05% 18.19% -
Total Cost 26,019 24,074 17,123 19,322 18,281 16,639 22,450 10.34%
-
Net Worth 98,514 76,433 92,708 89,072 87,299 84,602 76,097 18.80%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 1,013 1,013 1,013 1,013 - - 837 13.58%
Div Payout % 8.25% 7.96% 5.47% 6.29% - - 12.15% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 98,514 76,433 92,708 89,072 87,299 84,602 76,097 18.80%
NOSH 256,189 256,189 168,591 170,793 170,793 170,793 169,142 31.92%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 32.07% 34.58% 51.98% 45.47% 46.03% 47.35% 23.49% -
ROE 12.47% 16.65% 19.99% 18.09% 17.86% 17.69% 9.06% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.05 21.51 21.15 20.99 20.06 18.71 17.35 -9.05%
EPS 4.83 7.44 10.99 9.54 9.23 8.86 4.07 12.10%
DPS 0.40 0.60 0.60 0.60 0.00 0.00 0.50 -13.83%
NAPS 0.387 0.4468 0.5499 0.5275 0.517 0.501 0.4499 -9.56%
Adjusted Per Share Value based on latest NOSH - 170,793
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 13.62 13.09 12.68 12.60 12.05 11.24 10.43 19.49%
EPS 4.37 4.52 6.59 5.73 5.55 5.32 2.45 47.12%
DPS 0.36 0.36 0.36 0.36 0.00 0.00 0.30 12.93%
NAPS 0.3503 0.2718 0.3297 0.3168 0.3105 0.3009 0.2706 18.79%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.69 0.82 1.29 1.25 1.09 1.10 1.07 -
P/RPS 4.59 3.81 6.10 5.96 5.43 5.88 6.17 -17.91%
P/EPS 14.30 11.03 11.73 13.10 11.80 12.42 26.26 -33.33%
EY 6.99 9.07 8.52 7.63 8.47 8.05 3.81 49.92%
DY 0.58 0.73 0.47 0.48 0.00 0.00 0.47 15.06%
P/NAPS 1.78 1.84 2.35 2.37 2.11 2.20 2.38 -17.62%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 16/11/17 22/08/17 22/05/17 23/02/17 17/11/16 -
Price 0.70 0.75 0.825 1.27 1.30 1.12 1.05 -
P/RPS 4.65 3.49 3.90 6.05 6.48 5.98 6.05 -16.10%
P/EPS 14.50 10.08 7.50 13.31 14.08 12.64 25.77 -31.86%
EY 6.89 9.92 13.33 7.51 7.10 7.91 3.88 46.69%
DY 0.57 0.80 0.73 0.47 0.00 0.00 0.48 12.15%
P/NAPS 1.81 1.68 1.50 2.41 2.51 2.24 2.33 -15.50%

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