|
Market Closed -
BURSA MALAYSIA
04:56:07 2026-08-20 EDT
|
5-day change | 1st Jan Change | ||
| 1.080 MYR | +6.93% |
|
+6.93% | +40.26% |
Projected Income Statement: Texchem Resources
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,143 | 993.5 | 1,118 | 1,111 | 1,161 | 1,215 | 1,271 |
| Change | - | - | -13.1% | 12.52% | -0.65% | 4.53% | 4.65% | 4.61% |
| EBITDA 1 | - | 105.3 | 66.91 | 87.37 | 92.45 | 106 | 119 | 133 |
| Change | - | - | -36.49% | 30.58% | 5.81% | 14.66% | 12.26% | 11.76% |
| EBIT 1 | - | 54.13 | 12.95 | 34.09 | 42 | 46 | 54 | 62 |
| Change | - | - | -76.08% | 163.28% | 23.2% | 9.53% | 17.39% | 14.81% |
| Interest Paid 1 | - | -15.83 | -18.85 | -20.86 | -21.17 | -18 | -17 | -18 |
| Earnings before Tax (EBT) 1 | - | 39.01 | 16.42 | 14.92 | 20.83 | 28 | 37 | 43 |
| Change | - | - | -57.92% | -9.12% | 39.63% | 34.42% | 32.14% | 16.22% |
| Net income 1 | 25.42 | 21.9 | -10.85 | 6.732 | 3.508 | 17 | 22 | 28 |
| Change | - | -13.83% | -149.54% | 162.05% | -47.89% | 384.61% | 29.41% | 27.27% |
| Announcement Date | 3/23/22 | 2/23/23 | 2/27/24 | 2/27/25 | 2/25/26 | - | - | - |
1MYR in Million
Estimates
Forecast Balance Sheet: Texchem Resources
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 3/23/22 | 2/23/23 | 2/27/24 | 2/27/25 | 2/25/26 | - | - | - |
Estimates
Cash Flow Forecast: Texchem Resources
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| CAPEX 1 | 22.84 | 15.8 | 16.4 | 23.98 | 15 | 15 | 15 |
| Change | - | -30.84% | 3.82% | 46.2% | -37.45% | 0% | 0% |
| Free Cash Flow (FCF) 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Announcement Date | 2/23/23 | 2/27/24 | 2/27/25 | 2/25/26 | - | - | - |
1MYR in Million
Estimates
Forecast Financial Ratios: Texchem Resources
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | - | 9.21% | 6.73% | 7.82% | 8.32% | 9.13% | 9.79% | 10.46% |
| EBIT Margin (%) | - | 4.73% | 1.3% | 3.05% | 3.78% | 3.96% | 4.44% | 4.88% |
| EBT Margin (%) | - | 3.41% | 1.65% | 1.33% | 1.88% | 2.41% | 3.05% | 3.38% |
| Net margin (%) | - | 1.92% | -1.09% | 0.6% | 0.32% | 1.46% | 1.81% | 2.2% |
| FCF margin (%) | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - |
Profitability | ||||||||
| ROA | - | - | - | - | - | - | - | - |
| ROE | - | 11.44% | -5.87% | 3.78% | 2.32% | 8.5% | 10.5% | 12.4% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | 2% | 1.59% | 1.47% | 2.16% | 1.29% | 1.23% | 1.18% |
| CAPEX / EBITDA (%) | - | 21.68% | 23.61% | 18.77% | 25.94% | 14.15% | 12.61% | 11.28% |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - |
Items per share | ||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | 0.13 | - | - | - | 0.03 | 0.07 | 0.08 |
| Change | - | - | - | - | - | - | 133.33% | 14.29% |
| Book Value Per Share 1 | - | 1.542 | 1.518 | 1.54 | 1.609 | 1.72 | 1.85 | 2 |
| Change | - | - | -1.54% | 1.42% | 4.47% | 6.91% | 7.56% | 8.11% |
| EPS 1 | 0.2108 | 0.1828 | -0.0924 | 0.0575 | 0.03 | 0.14 | 0.19 | 0.24 |
| Change | - | -13.28% | -150.55% | 162.23% | -47.83% | 366.67% | 35.71% | 26.32% |
| Nbr of stocks (in thousands) | 120,571 | 119,144 | 117,091 | 117,091 | 117,091 | 116,506 | 116,506 | 116,506 |
| Announcement Date | 3/23/22 | 2/23/23 | 2/27/24 | 2/27/25 | 2/25/26 | - | - | - |
1MYR
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 7.71x | 5.68x |
| PBR | 0.63x | 0.58x |
| EV / Sales | 0.11x | 0.1x |
| Yield | 2.78% | 6.48% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy

Mean consensus
BUY
Number of Analysts
1
Last Close Price
1.080MYR
Average target price
1.390MYR
Spread / Average Target
+28.70%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- 8702 Stock
- Financials Texchem Resources
Select your edition
All financial news and data tailored to specific country editions
















