[TEXCHEM] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -0.11%
YoY- -9.79%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,016,983 1,430,246 1,257,012 1,267,657 1,189,669 1,056,797 785,611 4.39%
PBT -5,213 2,364 29,434 22,537 27,902 11,005 9,963 -
Tax -5,310 -4,169 -7,465 -6,604 -9,819 -7,075 -5,538 -0.69%
NP -10,523 -1,805 21,969 15,933 18,083 3,930 4,425 -
-
NP to SH -9,256 -1,397 18,084 16,312 18,083 3,930 4,425 -
-
Tax Rate - 176.35% 25.36% 29.30% 35.19% 64.29% 55.59% -
Total Cost 1,027,506 1,432,051 1,235,043 1,251,724 1,171,586 1,052,867 781,186 4.66%
-
Net Worth 156,939 169,118 177,611 171,776 186,216 177,241 114,729 5.35%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,208 12,460 14,887 12,405 12,411 9,719 87 103.52%
Div Payout % 0.00% 0.00% 82.33% 76.05% 68.63% 247.32% 1.98% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 156,939 169,118 177,611 171,776 186,216 177,241 114,729 5.35%
NOSH 124,170 124,608 124,065 124,052 124,111 121,498 109,266 2.15%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -1.03% -0.13% 1.75% 1.26% 1.52% 0.37% 0.56% -
ROE -5.90% -0.83% 10.18% 9.50% 9.71% 2.22% 3.86% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 819.02 1,147.79 1,013.19 1,021.87 958.55 869.80 718.99 2.19%
EPS -7.46 -1.13 14.57 13.14 14.57 3.24 3.68 -
DPS 5.00 10.00 12.00 10.00 10.00 8.00 0.08 99.08%
NAPS 1.2639 1.3572 1.4316 1.3847 1.5004 1.4588 1.05 3.13%
Adjusted Per Share Value based on latest NOSH - 123,938
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 804.75 1,131.77 994.69 1,003.11 941.40 836.25 621.66 4.39%
EPS -7.32 -1.11 14.31 12.91 14.31 3.11 3.50 -
DPS 4.91 9.86 11.78 9.82 9.82 7.69 0.07 102.94%
NAPS 1.2419 1.3383 1.4055 1.3593 1.4735 1.4025 0.9079 5.35%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.96 1.10 1.24 1.61 1.13 1.40 1.46 -
P/RPS 0.12 0.10 0.12 0.16 0.12 0.16 0.20 -8.15%
P/EPS -12.88 -98.12 8.51 12.24 7.76 43.28 36.05 -
EY -7.76 -1.02 11.76 8.17 12.89 2.31 2.77 -
DY 5.21 9.09 9.68 6.21 8.85 5.71 0.05 116.77%
P/NAPS 0.76 0.81 0.87 1.16 0.75 0.96 1.39 -9.56%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 19/02/09 22/02/08 15/02/07 15/02/06 23/02/05 17/02/04 -
Price 0.93 1.19 1.16 1.58 1.23 1.35 1.43 -
P/RPS 0.11 0.10 0.11 0.15 0.13 0.16 0.20 -9.47%
P/EPS -12.48 -106.14 7.96 12.02 8.44 41.74 35.31 -
EY -8.02 -0.94 12.57 8.32 11.85 2.40 2.83 -
DY 5.38 8.40 10.34 6.33 8.13 5.93 0.06 111.41%
P/NAPS 0.74 0.88 0.81 1.14 0.82 0.93 1.36 -9.63%

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