Highlights

[TPC] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     25.20%    YoY -     -549.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 69,333 67,366 67,016 46,634 42,032 19,870 40,180 43.82%
  QoQ % 2.92% 0.52% 43.71% 10.95% 111.53% -50.55% -
  Horiz. % 172.56% 167.66% 166.79% 116.06% 104.61% 49.45% 100.00%
PBT 765 1,032 -252 -13,215 -17,645 -10,868 -36,196 -
  QoQ % -25.84% 509.52% 98.09% 25.11% -62.36% 69.97% -
  Horiz. % -2.11% -2.85% 0.70% 36.51% 48.75% 30.03% 100.00%
Tax 0 0 0 13 -4 -3 0 -
  QoQ % 0.00% 0.00% 0.00% 425.00% -33.33% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -433.33% 133.33% 100.00% -
NP 765 1,032 -252 -13,202 -17,649 -10,871 -36,196 -
  QoQ % -25.84% 509.52% 98.09% 25.20% -62.35% 69.97% -
  Horiz. % -2.11% -2.85% 0.70% 36.47% 48.76% 30.03% 100.00%
NP to SH 765 1,032 -252 -13,202 -17,649 -10,871 -36,196 -
  QoQ % -25.84% 509.52% 98.09% 25.20% -62.35% 69.97% -
  Horiz. % -2.11% -2.85% 0.70% 36.47% 48.76% 30.03% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 68,568 66,334 67,268 59,836 59,681 30,741 76,376 -6.93%
  QoQ % 3.37% -1.39% 12.42% 0.26% 94.14% -59.75% -
  Horiz. % 89.78% 86.85% 88.07% 78.34% 78.14% 40.25% 100.00%
Net Worth 20,727 20,639 19,687 20,025 19,983 20,000 24,804 -11.27%
  QoQ % 0.43% 4.84% -1.69% 0.21% -0.08% -19.37% -
  Horiz. % 83.56% 83.21% 79.37% 80.73% 80.56% 80.63% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 20,727 20,639 19,687 20,025 19,983 20,000 24,804 -11.27%
  QoQ % 0.43% 4.84% -1.69% 0.21% -0.08% -19.37% -
  Horiz. % 83.56% 83.21% 79.37% 80.73% 80.56% 80.63% 100.00%
NOSH 79,722 79,384 78,750 80,103 79,932 80,000 80,014 -0.24%
  QoQ % 0.43% 0.81% -1.69% 0.21% -0.08% -0.02% -
  Horiz. % 99.63% 99.21% 98.42% 100.11% 99.90% 99.98% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.10 % 1.53 % -0.38 % -28.31 % -41.99 % -54.71 % -90.08 % -
  QoQ % -28.10% 502.63% 98.66% 32.58% 23.25% 39.27% -
  Horiz. % -1.22% -1.70% 0.42% 31.43% 46.61% 60.73% 100.00%
ROE 3.69 % 5.00 % -1.28 % -65.93 % -88.32 % -54.35 % -145.93 % -
  QoQ % -26.20% 490.62% 98.06% 25.35% -62.50% 62.76% -
  Horiz. % -2.53% -3.43% 0.88% 45.18% 60.52% 37.24% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 86.97 84.86 85.10 58.22 52.58 24.84 50.22 44.16%
  QoQ % 2.49% -0.28% 46.17% 10.73% 111.67% -50.54% -
  Horiz. % 173.18% 168.98% 169.45% 115.93% 104.70% 49.46% 100.00%
EPS 0.96 1.30 -0.32 -16.50 -22.07 -13.59 -45.24 -
  QoQ % -26.15% 506.25% 98.06% 25.24% -62.40% 69.96% -
  Horiz. % -2.12% -2.87% 0.71% 36.47% 48.78% 30.04% 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 0.2600 0.2600 0.2500 0.2500 0.2500 0.2500 0.3100 -11.06%
  QoQ % 0.00% 4.00% 0.00% 0.00% 0.00% -19.35% -
  Horiz. % 83.87% 83.87% 80.65% 80.65% 80.65% 80.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 29.66 28.81 28.66 19.95 17.98 8.50 17.19 43.81%
  QoQ % 2.95% 0.52% 43.66% 10.96% 111.53% -50.55% -
  Horiz. % 172.54% 167.60% 166.72% 116.06% 104.60% 49.45% 100.00%
EPS 0.33 0.44 -0.11 -5.65 -7.55 -4.65 -15.48 -
  QoQ % -25.00% 500.00% 98.05% 25.17% -62.37% 69.96% -
  Horiz. % -2.13% -2.84% 0.71% 36.50% 48.77% 30.04% 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 0.0887 0.0883 0.0842 0.0857 0.0855 0.0855 0.1061 -11.25%
  QoQ % 0.45% 4.87% -1.75% 0.23% 0.00% -19.42% -
  Horiz. % 83.60% 83.22% 79.36% 80.77% 80.58% 80.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3400 0.3050 0.2900 0.2900 0.3400 0.2900 0.3100 -
P/RPS 0.39 0.36 0.34 0.50 0.65 1.17 0.62 -26.56%
  QoQ % 8.33% 5.88% -32.00% -23.08% -44.44% 88.71% -
  Horiz. % 62.90% 58.06% 54.84% 80.65% 104.84% 188.71% 100.00%
P/EPS 35.42 23.46 -90.63 -1.76 -1.54 -2.13 -0.69 -
  QoQ % 50.98% 125.89% -5,049.43% -14.29% 27.70% -208.70% -
  Horiz. % -5,133.33% -3,400.00% 13,134.78% 255.07% 223.19% 308.70% 100.00%
EY 2.82 4.26 -1.10 -56.83 -64.94 -46.86 -145.93 -
  QoQ % -33.80% 487.27% 98.06% 12.49% -38.58% 67.89% -
  Horiz. % -1.93% -2.92% 0.75% 38.94% 44.50% 32.11% 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 1.31 1.17 1.16 1.16 1.36 1.16 1.00 19.70%
  QoQ % 11.97% 0.86% 0.00% -14.71% 17.24% 16.00% -
  Horiz. % 131.00% 117.00% 116.00% 116.00% 136.00% 116.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 12/11/13 21/08/13 29/05/13 27/02/13 28/11/12 28/08/12 29/05/12 -
Price 0.3600 0.3300 0.2900 0.2900 0.2900 0.2900 0.2800 -
P/RPS 0.41 0.39 0.34 0.50 0.55 1.17 0.56 -18.75%
  QoQ % 5.13% 14.71% -32.00% -9.09% -52.99% 108.93% -
  Horiz. % 73.21% 69.64% 60.71% 89.29% 98.21% 208.93% 100.00%
P/EPS 37.50 25.38 -90.63 -1.76 -1.31 -2.13 -0.62 -
  QoQ % 47.75% 128.00% -5,049.43% -34.35% 38.50% -243.55% -
  Horiz. % -6,048.39% -4,093.55% 14,617.74% 283.87% 211.29% 343.55% 100.00%
EY 2.67 3.94 -1.10 -56.83 -76.14 -46.86 -161.56 -
  QoQ % -32.23% 458.18% 98.06% 25.36% -62.48% 71.00% -
  Horiz. % -1.65% -2.44% 0.68% 35.18% 47.13% 29.00% 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 1.38 1.27 1.16 1.16 1.16 1.16 0.90 32.94%
  QoQ % 8.66% 9.48% 0.00% 0.00% 0.00% 28.89% -
  Horiz. % 153.33% 141.11% 128.89% 128.89% 128.89% 128.89% 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.
 


 

250  292  525  1207 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.43+0.12 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers