Highlights

[TPC] QoQ Annualized Quarter Result on 2013-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 12-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -25.84%    YoY -     104.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 77,732 84,124 73,231 69,333 67,366 67,016 46,634 40.71%
  QoQ % -7.60% 14.87% 5.62% 2.92% 0.52% 43.71% -
  Horiz. % 166.69% 180.39% 157.03% 148.68% 144.46% 143.71% 100.00%
PBT 3,550 6,628 -4,073 765 1,032 -252 -13,215 -
  QoQ % -46.44% 262.73% -632.19% -25.84% 509.52% 98.09% -
  Horiz. % -26.86% -50.16% 30.82% -5.79% -7.81% 1.91% 100.00%
Tax 0 0 0 0 0 0 13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NP 3,550 6,628 -4,073 765 1,032 -252 -13,202 -
  QoQ % -46.44% 262.73% -632.19% -25.84% 509.52% 98.09% -
  Horiz. % -26.89% -50.20% 30.85% -5.80% -7.82% 1.91% 100.00%
NP to SH 3,550 6,628 -4,073 765 1,032 -252 -13,202 -
  QoQ % -46.44% 262.73% -632.19% -25.84% 509.52% 98.09% -
  Horiz. % -26.89% -50.20% 30.85% -5.80% -7.82% 1.91% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 74,182 77,496 77,304 68,568 66,334 67,268 59,836 15.45%
  QoQ % -4.28% 0.25% 12.74% 3.37% -1.39% 12.42% -
  Horiz. % 123.98% 129.51% 129.19% 114.59% 110.86% 112.42% 100.00%
Net Worth 17,590 17,610 16,003 20,727 20,639 19,687 20,025 -8.30%
  QoQ % -0.12% 10.04% -22.79% 0.43% 4.84% -1.69% -
  Horiz. % 87.84% 87.94% 79.92% 103.51% 103.07% 98.31% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 17,590 17,610 16,003 20,727 20,639 19,687 20,025 -8.30%
  QoQ % -0.12% 10.04% -22.79% 0.43% 4.84% -1.69% -
  Horiz. % 87.84% 87.94% 79.92% 103.51% 103.07% 98.31% 100.00%
NOSH 79,954 80,048 80,019 79,722 79,384 78,750 80,103 -0.12%
  QoQ % -0.12% 0.04% 0.37% 0.43% 0.81% -1.69% -
  Horiz. % 99.82% 99.93% 99.90% 99.52% 99.10% 98.31% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.57 % 7.88 % -5.56 % 1.10 % 1.53 % -0.38 % -28.31 % -
  QoQ % -42.01% 241.73% -605.45% -28.10% 502.63% 98.66% -
  Horiz. % -16.14% -27.83% 19.64% -3.89% -5.40% 1.34% 100.00%
ROE 20.18 % 37.64 % -25.45 % 3.69 % 5.00 % -1.28 % -65.93 % -
  QoQ % -46.39% 247.90% -789.70% -26.20% 490.62% 98.06% -
  Horiz. % -30.61% -57.09% 38.60% -5.60% -7.58% 1.94% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 97.22 105.09 91.52 86.97 84.86 85.10 58.22 40.88%
  QoQ % -7.49% 14.83% 5.23% 2.49% -0.28% 46.17% -
  Horiz. % 166.99% 180.50% 157.20% 149.38% 145.76% 146.17% 100.00%
EPS 4.44 8.28 -5.09 0.96 1.30 -0.32 -16.50 -
  QoQ % -46.38% 262.67% -630.21% -26.15% 506.25% 98.06% -
  Horiz. % -26.91% -50.18% 30.85% -5.82% -7.88% 1.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2200 0.2200 0.2000 0.2600 0.2600 0.2500 0.2500 -8.19%
  QoQ % 0.00% 10.00% -23.08% 0.00% 4.00% 0.00% -
  Horiz. % 88.00% 88.00% 80.00% 104.00% 104.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,943
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.09 35.81 31.17 29.51 28.67 28.52 19.85 40.72%
  QoQ % -7.60% 14.89% 5.63% 2.93% 0.53% 43.68% -
  Horiz. % 166.70% 180.40% 157.03% 148.66% 144.43% 143.68% 100.00%
EPS 1.51 2.82 -1.73 0.33 0.44 -0.11 -5.62 -
  QoQ % -46.45% 263.01% -624.24% -25.00% 500.00% 98.04% -
  Horiz. % -26.87% -50.18% 30.78% -5.87% -7.83% 1.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0749 0.0750 0.0681 0.0882 0.0879 0.0838 0.0852 -8.25%
  QoQ % -0.13% 10.13% -22.79% 0.34% 4.89% -1.64% -
  Horiz. % 87.91% 88.03% 79.93% 103.52% 103.17% 98.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.3450 0.3300 0.3550 0.3400 0.3050 0.2900 0.2900 -
P/RPS 0.35 0.31 0.39 0.39 0.36 0.34 0.50 -21.21%
  QoQ % 12.90% -20.51% 0.00% 8.33% 5.88% -32.00% -
  Horiz. % 70.00% 62.00% 78.00% 78.00% 72.00% 68.00% 100.00%
P/EPS 7.77 3.99 -6.97 35.42 23.46 -90.63 -1.76 -
  QoQ % 94.74% 157.25% -119.68% 50.98% 125.89% -5,049.43% -
  Horiz. % -441.48% -226.70% 396.02% -2,012.50% -1,332.95% 5,149.43% 100.00%
EY 12.87 25.09 -14.34 2.82 4.26 -1.10 -56.83 -
  QoQ % -48.70% 274.97% -608.51% -33.80% 487.27% 98.06% -
  Horiz. % -22.65% -44.15% 25.23% -4.96% -7.50% 1.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.57 1.50 1.78 1.31 1.17 1.16 1.16 22.42%
  QoQ % 4.67% -15.73% 35.88% 11.97% 0.86% 0.00% -
  Horiz. % 135.34% 129.31% 153.45% 112.93% 100.86% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 26/02/14 12/11/13 21/08/13 29/05/13 27/02/13 -
Price 0.4150 0.3000 0.4250 0.3600 0.3300 0.2900 0.2900 -
P/RPS 0.43 0.29 0.46 0.41 0.39 0.34 0.50 -9.59%
  QoQ % 48.28% -36.96% 12.20% 5.13% 14.71% -32.00% -
  Horiz. % 86.00% 58.00% 92.00% 82.00% 78.00% 68.00% 100.00%
P/EPS 9.35 3.62 -8.35 37.50 25.38 -90.63 -1.76 -
  QoQ % 158.29% 143.35% -122.27% 47.75% 128.00% -5,049.43% -
  Horiz. % -531.25% -205.68% 474.43% -2,130.68% -1,442.05% 5,149.43% 100.00%
EY 10.70 27.60 -11.98 2.67 3.94 -1.10 -56.83 -
  QoQ % -61.23% 330.38% -548.69% -32.23% 458.18% 98.06% -
  Horiz. % -18.83% -48.57% 21.08% -4.70% -6.93% 1.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.89 1.36 2.13 1.38 1.27 1.16 1.16 38.59%
  QoQ % 38.97% -36.15% 54.35% 8.66% 9.48% 0.00% -
  Horiz. % 162.93% 117.24% 183.62% 118.97% 109.48% 100.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS