[TEXCHEM] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 123.03%
YoY- 514.23%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,299,003 1,266,175 1,204,223 1,118,343 841,434 689,782 556,141 15.17%
PBT 32,046 17,057 28,622 16,620 7,176 6,596 7,245 28.09%
Tax -7,586 -6,272 -7,933 -7,855 -5,749 -6,551 -4,486 9.14%
NP 24,460 10,785 20,689 8,765 1,427 45 2,759 43.81%
-
NP to SH 20,032 11,011 20,091 8,765 1,427 45 2,759 39.11%
-
Tax Rate 23.67% 36.77% 27.72% 47.26% 80.11% 99.32% 61.92% -
Total Cost 1,274,543 1,255,390 1,183,534 1,109,578 840,007 689,737 553,382 14.90%
-
Net Worth 177,127 171,342 172,253 117,799 113,727 129,955 142,874 3.64%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 22,341 18,616 12,405 9,842 3,370 4,341 3,394 36.85%
Div Payout % 111.53% 169.07% 61.75% 112.29% 236.22% 9,648.01% 123.02% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 177,127 171,342 172,253 117,799 113,727 129,955 142,874 3.64%
NOSH 124,588 123,472 123,932 123,999 109,352 109,519 107,424 2.49%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 1.88% 0.85% 1.72% 0.78% 0.17% 0.01% 0.50% -
ROE 11.31% 6.43% 11.66% 7.44% 1.25% 0.03% 1.93% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,042.64 1,025.47 971.68 901.89 769.47 629.83 517.71 12.36%
EPS 16.08 8.92 16.21 7.07 1.30 0.04 2.57 35.70%
DPS 18.00 15.00 10.00 7.94 3.05 4.00 3.16 33.60%
NAPS 1.4217 1.3877 1.3899 0.95 1.04 1.1866 1.33 1.11%
Adjusted Per Share Value based on latest NOSH - 123,999
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,027.91 1,001.94 952.91 884.96 665.84 545.83 440.08 15.17%
EPS 15.85 8.71 15.90 6.94 1.13 0.04 2.18 39.14%
DPS 17.68 14.73 9.82 7.79 2.67 3.44 2.69 36.82%
NAPS 1.4016 1.3558 1.3631 0.9322 0.8999 1.0284 1.1306 3.64%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.21 1.46 1.42 1.36 1.38 1.37 1.78 -
P/RPS 0.12 0.14 0.15 0.15 0.18 0.22 0.34 -15.92%
P/EPS 7.53 16.37 8.76 19.24 105.75 3,334.25 69.31 -30.89%
EY 13.29 6.11 11.42 5.20 0.95 0.03 1.44 44.78%
DY 14.88 10.27 7.04 5.84 2.21 2.92 1.78 42.41%
P/NAPS 0.85 1.05 1.02 1.43 1.33 1.15 1.34 -7.29%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 06/05/08 04/05/07 09/05/06 28/04/05 30/04/04 30/04/03 02/05/02 -
Price 1.25 1.50 1.60 1.37 1.34 1.40 1.90 -
P/RPS 0.12 0.15 0.16 0.15 0.17 0.22 0.37 -17.09%
P/EPS 7.77 16.82 9.87 19.38 102.69 3,407.27 73.98 -31.28%
EY 12.86 5.95 10.13 5.16 0.97 0.03 1.35 45.54%
DY 14.40 10.00 6.25 5.79 2.28 2.86 1.66 43.29%
P/NAPS 0.88 1.08 1.15 1.44 1.29 1.18 1.43 -7.76%

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