[TEXCHEM] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 97.81%
YoY- 98.4%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,040,948 995,015 957,340 1,005,984 975,050 1,038,076 1,054,342 -0.21%
PBT 15,630 3,984 -15,906 8,962 5,415 -426 -12,881 -
Tax -8,715 -8,489 68,851 -8,500 -10,173 -4,209 -1,758 30.56%
NP 6,915 -4,505 52,945 462 -4,758 -4,635 -14,639 -
-
NP to SH 7,804 245 58,015 -54 -3,371 -3,091 -12,141 -
-
Tax Rate 55.76% 213.08% - 94.84% 187.87% - - -
Total Cost 1,034,033 999,520 904,395 1,005,522 979,808 1,042,711 1,068,981 -0.55%
-
Net Worth 295,295 185,492 180,377 141,311 144,812 145,964 159,649 10.78%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 18,609 - 12,410 - 2,491 7,461 9,459 11.93%
Div Payout % 238.47% - 21.39% - 0.00% 0.00% 0.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 295,295 185,492 180,377 141,311 144,812 145,964 159,649 10.78%
NOSH 124,099 124,099 124,099 124,099 124,334 124,404 123,529 0.07%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.66% -0.45% 5.53% 0.05% -0.49% -0.45% -1.39% -
ROE 2.64% 0.13% 32.16% -0.04% -2.33% -2.12% -7.60% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 840.60 799.85 771.43 810.63 784.21 834.43 853.51 -0.25%
EPS 6.30 0.20 46.75 -0.04 -2.71 -2.48 -9.83 -
DPS 15.00 0.00 10.00 0.00 2.00 6.00 7.66 11.84%
NAPS 2.3846 1.4911 1.4535 1.1387 1.1647 1.1733 1.2924 10.74%
Adjusted Per Share Value based on latest NOSH - 124,099
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 823.71 787.37 757.55 796.05 771.57 821.44 834.31 -0.21%
EPS 6.18 0.19 45.91 -0.04 -2.67 -2.45 -9.61 -
DPS 14.73 0.00 9.82 0.00 1.97 5.90 7.49 11.92%
NAPS 2.3367 1.4678 1.4273 1.1182 1.1459 1.155 1.2633 10.78%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.51 0.805 0.855 0.57 0.63 0.85 0.92 -
P/RPS 0.18 0.10 0.11 0.07 0.08 0.10 0.11 8.55%
P/EPS 23.96 408.74 1.83 -1,309.93 -23.24 -34.21 -9.36 -
EY 4.17 0.24 54.68 -0.08 -4.30 -2.92 -10.68 -
DY 9.93 0.00 11.70 0.00 3.17 7.06 8.32 2.99%
P/NAPS 0.63 0.54 0.59 0.50 0.54 0.72 0.71 -1.97%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/10/15 30/10/14 30/10/13 31/10/12 25/10/11 28/10/10 30/10/09 -
Price 1.50 0.79 0.915 0.61 0.62 0.80 0.94 -
P/RPS 0.18 0.10 0.12 0.08 0.08 0.10 0.11 8.55%
P/EPS 23.80 401.13 1.96 -1,401.86 -22.87 -32.20 -9.56 -
EY 4.20 0.25 51.09 -0.07 -4.37 -3.11 -10.46 -
DY 10.00 0.00 10.93 0.00 3.23 7.50 8.15 3.46%
P/NAPS 0.63 0.53 0.63 0.54 0.53 0.68 0.73 -2.42%

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