[TEXCHEM] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -562.56%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,010,723 937,256 1,058,695 1,016,983 1,430,246 1,257,012 1,267,657 -3.70%
PBT -21,025 5,926 2,740 -5,213 2,364 29,434 22,537 -
Tax 69,766 -11,131 -5,601 -5,310 -4,169 -7,465 -6,604 -
NP 48,741 -5,205 -2,861 -10,523 -1,805 21,969 15,933 20.46%
-
NP to SH 49,368 -5,144 -491 -9,256 -1,397 18,084 16,312 20.24%
-
Tax Rate - 187.83% 204.42% - 176.35% 25.36% 29.30% -
Total Cost 961,982 942,461 1,061,556 1,027,506 1,432,051 1,235,043 1,251,724 -4.28%
-
Net Worth 185,637 142,874 147,261 156,939 169,118 177,611 171,776 1.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 12,408 - 4,994 6,208 12,460 14,887 12,405 0.00%
Div Payout % 25.14% - 0.00% 0.00% 0.00% 82.33% 76.05% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 185,637 142,874 147,261 156,939 169,118 177,611 171,776 1.30%
NOSH 124,088 124,076 124,871 124,170 124,608 124,065 124,052 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.82% -0.56% -0.27% -1.03% -0.13% 1.75% 1.26% -
ROE 26.59% -3.60% -0.33% -5.90% -0.83% 10.18% 9.50% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 814.51 755.38 847.83 819.02 1,147.79 1,013.19 1,021.87 -3.70%
EPS 39.78 -4.15 -0.40 -7.46 -1.13 14.57 13.14 20.25%
DPS 10.00 0.00 4.00 5.00 10.00 12.00 10.00 0.00%
NAPS 1.496 1.1515 1.1793 1.2639 1.3572 1.4316 1.3847 1.29%
Adjusted Per Share Value based on latest NOSH - 124,017
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 799.80 741.66 837.76 804.75 1,131.77 994.69 1,003.11 -3.70%
EPS 39.07 -4.07 -0.39 -7.32 -1.11 14.31 12.91 20.24%
DPS 9.82 0.00 3.95 4.91 9.86 11.78 9.82 0.00%
NAPS 1.469 1.1306 1.1653 1.2419 1.3383 1.4055 1.3593 1.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.51 0.60 0.84 0.96 1.10 1.24 1.61 -
P/RPS 0.06 0.08 0.10 0.12 0.10 0.12 0.16 -15.06%
P/EPS 1.28 -14.47 -213.63 -12.88 -98.12 8.51 12.24 -31.33%
EY 78.01 -6.91 -0.47 -7.76 -1.02 11.76 8.17 45.60%
DY 19.61 0.00 4.76 5.21 9.09 9.68 6.21 21.10%
P/NAPS 0.34 0.52 0.71 0.76 0.81 0.87 1.16 -18.48%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 24/02/11 25/02/10 19/02/09 22/02/08 15/02/07 -
Price 0.525 0.59 0.78 0.93 1.19 1.16 1.58 -
P/RPS 0.06 0.08 0.09 0.11 0.10 0.11 0.15 -14.15%
P/EPS 1.32 -14.23 -198.37 -12.48 -106.14 7.96 12.02 -30.77%
EY 75.78 -7.03 -0.50 -8.02 -0.94 12.57 8.32 44.46%
DY 19.05 0.00 5.13 5.38 8.40 10.34 6.33 20.13%
P/NAPS 0.35 0.51 0.66 0.74 0.88 0.81 1.14 -17.85%

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