[TEXCHEM] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[TEXCHEM] TEXCHEM RESOURCES BHD

Announcement Date

19-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -112.34%

YoY- -107.73%

Quarter Report

TEXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	1,054,342	1,186,326	1,299,982	1,430,246	1,465,335	1,379,298	1,299,003	-12.97%
YoY %	-11.13%	-8.74%	-9.11%	-2.39%	6.24%	6.18%	-	-
Horiz. %	81.17%	91.33%	100.08%	110.10%	112.80%	106.18%	100.00%	-
PBT	-12,881	-12,529	-11,585	2,364	21,714	25,355	32,046	-
YoY %	-2.81%	-8.15%	-590.06%	-89.11%	-14.36%	-20.88%	-	-
Horiz. %	-40.20%	-39.10%	-36.15%	7.38%	67.76%	79.12%	100.00%	-
Tax	-1,758	-2,496	-3,280	-4,169	-7,486	-7,652	-7,586	-62.23%
YoY %	29.57%	23.90%	21.32%	44.31%	2.17%	-0.87%	-	-
Horiz. %	23.17%	32.90%	43.24%	54.96%	98.68%	100.87%	100.00%	-
NP	-14,639	-15,025	-14,865	-1,805	14,228	17,703	24,460	-
YoY %	2.57%	-1.08%	-723.55%	-112.69%	-19.63%	-27.62%	-	-
Horiz. %	-59.85%	-61.43%	-60.77%	-7.38%	58.17%	72.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-12,141	-12,171	-11,688	-1,397	11,317	13,934	20,032	-
YoY %	0.25%	-4.13%	-736.65%	-112.34%	-18.78%	-30.44%	-	-
Horiz. %	-60.61%	-60.76%	-58.35%	-6.97%	56.49%	69.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	176.35%	34.48%	30.18%	23.67%	-
YoY %	-	-	-	411.46%	14.25%	27.50%	-	-
Horiz. %	-	-	-	745.04%	145.67%	127.50%	100.00%	-
Total Cost	1,068,981	1,201,351	1,314,847	1,432,051	1,451,107	1,361,595	1,274,543	-11.05%
YoY %	-11.02%	-8.63%	-8.18%	-1.31%	6.57%	6.83%	-	-
Horiz. %	83.87%	94.26%	103.16%	112.36%	113.85%	106.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	159,649	196,110	161,770	165,796	176,285	173,147	177,127	-6.68%
YoY %	-18.59%	21.23%	-2.43%	-5.95%	1.81%	-2.25%	-	-
Horiz. %	90.13%	110.72%	91.33%	93.60%	99.52%	97.75%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	9,459	16,922	19,812	19,812	22,299	22,284	22,341	-43.58%
YoY %	-44.10%	-14.59%	0.00%	-11.15%	0.07%	-0.26%	-	-
Horiz. %	42.34%	75.74%	88.68%	88.68%	99.81%	99.74%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	197.05%	159.93%	111.53%	-
YoY %	0.00%	0.00%	0.00%	0.00%	23.21%	43.40%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	176.68%	143.40%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	159,649	196,110	161,770	165,796	176,285	173,147	177,127	-6.68%
YoY %	-18.59%	21.23%	-2.43%	-5.95%	1.81%	-2.25%	-	-
Horiz. %	90.13%	110.72%	91.33%	93.60%	99.52%	97.75%	100.00%	-
NOSH	123,529	150,000	124,086	123,987	124,390	123,157	124,588	-0.56%
YoY %	-17.65%	20.88%	0.08%	-0.32%	1.00%	-1.15%	-	-
Horiz. %	99.15%	120.40%	99.60%	99.52%	99.84%	98.85%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	-1.39%	-1.27%	-1.14%	-0.13%	0.97%	1.28%	1.88%	-
YoY %	-9.45%	-11.40%	-776.92%	-113.40%	-24.22%	-31.91%	-	-
Horiz. %	-73.94%	-67.55%	-60.64%	-6.91%	51.60%	68.09%	100.00%	-
ROE	-7.60%	-6.21%	-7.23%	-0.84%	6.42%	8.05%	11.31%	-
YoY %	-22.38%	14.11%	-760.71%	-113.08%	-20.25%	-28.82%	-	-
Horiz. %	-67.20%	-54.91%	-63.93%	-7.43%	56.76%	71.18%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	853.51	790.88	1,047.65	1,153.54	1,178.01	1,119.94	1,042.64	-12.48%
YoY %	7.92%	-24.51%	-9.18%	-2.08%	5.19%	7.41%	-	-
Horiz. %	81.86%	75.85%	100.48%	110.64%	112.98%	107.41%	100.00%	-
EPS	-9.83	-8.11	-9.42	-1.13	9.10	11.31	16.08	-
YoY %	-21.21%	13.91%	-733.63%	-112.42%	-19.54%	-29.66%	-	-
Horiz. %	-61.13%	-50.44%	-58.58%	-7.03%	56.59%	70.34%	100.00%	-
DPS	7.66	11.28	16.00	16.00	18.00	18.00	18.00	-43.39%
YoY %	-32.09%	-29.50%	0.00%	-11.11%	0.00%	0.00%	-	-
Horiz. %	42.56%	62.67%	88.89%	88.89%	100.00%	100.00%	100.00%	-
NAPS	1.2924	1.3074	1.3037	1.3372	1.4172	1.4059	1.4217	-6.15%
YoY %	-1.15%	0.28%	-2.51%	-5.64%	0.80%	-1.11%	-	-
Horiz. %	90.91%	91.96%	91.70%	94.06%	99.68%	98.89%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 123,987
RPS	834.31	938.75	1,028.69	1,131.77	1,159.53	1,091.45	1,027.91	-12.97%
YoY %	-11.13%	-8.74%	-9.11%	-2.39%	6.24%	6.18%	-	-
Horiz. %	81.17%	91.33%	100.08%	110.10%	112.80%	106.18%	100.00%	-
EPS	-9.61	-9.63	-9.25	-1.11	8.96	11.03	15.85	-
YoY %	0.21%	-4.11%	-733.33%	-112.39%	-18.77%	-30.41%	-	-
Horiz. %	-60.63%	-60.76%	-58.36%	-7.00%	56.53%	69.59%	100.00%	-
DPS	7.49	13.39	15.68	15.68	17.65	17.63	17.68	-43.56%
YoY %	-44.06%	-14.60%	0.00%	-11.16%	0.11%	-0.28%	-	-
Horiz. %	42.36%	75.74%	88.69%	88.69%	99.83%	99.72%	100.00%	-
NAPS	1.2633	1.5518	1.2801	1.312	1.395	1.3701	1.4016	-6.68%
YoY %	-18.59%	21.22%	-2.43%	-5.95%	1.82%	-2.25%	-	-
Horiz. %	90.13%	110.72%	91.33%	93.61%	99.53%	97.75%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.92	1.03	1.02	1.10	1.18	1.22	1.21	-
P/RPS	0.11	0.13	0.10	0.10	0.10	0.11	0.12	-5.63%
YoY %	-15.38%	30.00%	0.00%	0.00%	-9.09%	-8.33%	-	-
Horiz. %	91.67%	108.33%	83.33%	83.33%	83.33%	91.67%	100.00%	-
P/EPS	-9.36	-12.69	-10.83	-97.63	12.97	10.78	7.53	-
YoY %	26.24%	-17.17%	88.91%	-852.74%	20.32%	43.16%	-	-
Horiz. %	-124.30%	-168.53%	-143.82%	-1,296.55%	172.24%	143.16%	100.00%	-
EY	-10.68	-7.88	-9.23	-1.02	7.71	9.27	13.29	-
YoY %	-35.53%	14.63%	-804.90%	-113.23%	-16.83%	-30.25%	-	-
Horiz. %	-80.36%	-59.29%	-69.45%	-7.67%	58.01%	69.75%	100.00%	-
DY	8.32	10.95	15.69	14.55	15.25	14.75	14.88	-32.10%
YoY %	-24.02%	-30.21%	7.84%	-4.59%	3.39%	-0.87%	-	-
Horiz. %	55.91%	73.59%	105.44%	97.78%	102.49%	99.13%	100.00%	-
P/NAPS	0.71	0.79	0.78	0.82	0.83	0.87	0.85	-11.29%
YoY %	-10.13%	1.28%	-4.88%	-1.20%	-4.60%	2.35%	-	-
Horiz. %	83.53%	92.94%	91.76%	96.47%	97.65%	102.35%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	30/10/09	31/07/09	05/05/09	19/02/09	05/11/08	31/07/08	06/05/08	-
Price	0.94	0.95	1.05	1.19	0.96	1.20	1.25	-
P/RPS	0.11	0.12	0.10	0.10	0.08	0.11	0.12	-5.63%
YoY %	-8.33%	20.00%	0.00%	25.00%	-27.27%	-8.33%	-	-
Horiz. %	91.67%	100.00%	83.33%	83.33%	66.67%	91.67%	100.00%	-
P/EPS	-9.56	-11.71	-11.15	-105.62	10.55	10.61	7.77	-
YoY %	18.36%	-5.02%	89.44%	-1,101.14%	-0.57%	36.55%	-	-
Horiz. %	-123.04%	-150.71%	-143.50%	-1,359.33%	135.78%	136.55%	100.00%	-
EY	-10.46	-8.54	-8.97	-0.95	9.48	9.43	12.86	-
YoY %	-22.48%	4.79%	-844.21%	-110.02%	0.53%	-26.67%	-	-
Horiz. %	-81.34%	-66.41%	-69.75%	-7.39%	73.72%	73.33%	100.00%	-
DY	8.15	11.88	15.24	13.45	18.75	15.00	14.40	-31.55%
YoY %	-31.40%	-22.05%	13.31%	-28.27%	25.00%	4.17%	-	-
Horiz. %	56.60%	82.50%	105.83%	93.40%	130.21%	104.17%	100.00%	-
P/NAPS	0.73	0.73	0.81	0.89	0.68	0.85	0.88	-11.70%
YoY %	0.00%	-9.88%	-8.99%	30.88%	-20.00%	-3.41%	-	-
Horiz. %	82.95%	82.95%	92.05%	101.14%	77.27%	96.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos