Highlights

[TPC] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -632.19%    YoY -     69.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 78,978 77,732 84,124 73,231 69,333 67,366 67,016 11.56%
  QoQ % 1.60% -7.60% 14.87% 5.62% 2.92% 0.52% -
  Horiz. % 117.85% 115.99% 125.53% 109.27% 103.46% 100.52% 100.00%
PBT 3,818 3,550 6,628 -4,073 765 1,032 -252 -
  QoQ % 7.57% -46.44% 262.73% -632.19% -25.84% 509.52% -
  Horiz. % -1,515.34% -1,408.73% -2,630.16% 1,616.27% -303.70% -409.52% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 3,818 3,550 6,628 -4,073 765 1,032 -252 -
  QoQ % 7.57% -46.44% 262.73% -632.19% -25.84% 509.52% -
  Horiz. % -1,515.34% -1,408.73% -2,630.16% 1,616.27% -303.70% -409.52% 100.00%
NP to SH 3,818 3,550 6,628 -4,073 765 1,032 -252 -
  QoQ % 7.57% -46.44% 262.73% -632.19% -25.84% 509.52% -
  Horiz. % -1,515.34% -1,408.73% -2,630.16% 1,616.27% -303.70% -409.52% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 75,160 74,182 77,496 77,304 68,568 66,334 67,268 7.67%
  QoQ % 1.32% -4.28% 0.25% 12.74% 3.37% -1.39% -
  Horiz. % 111.73% 110.28% 115.20% 114.92% 101.93% 98.61% 100.00%
Net Worth 19,199 17,590 17,610 16,003 20,727 20,639 19,687 -1.66%
  QoQ % 9.15% -0.12% 10.04% -22.79% 0.43% 4.84% -
  Horiz. % 97.52% 89.35% 89.45% 81.29% 105.28% 104.84% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 19,199 17,590 17,610 16,003 20,727 20,639 19,687 -1.66%
  QoQ % 9.15% -0.12% 10.04% -22.79% 0.43% 4.84% -
  Horiz. % 97.52% 89.35% 89.45% 81.29% 105.28% 104.84% 100.00%
NOSH 79,999 79,954 80,048 80,019 79,722 79,384 78,750 1.05%
  QoQ % 0.06% -0.12% 0.04% 0.37% 0.43% 0.81% -
  Horiz. % 101.59% 101.53% 101.65% 101.61% 101.23% 100.81% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.84 % 4.57 % 7.88 % -5.56 % 1.10 % 1.53 % -0.38 % -
  QoQ % 5.91% -42.01% 241.73% -605.45% -28.10% 502.63% -
  Horiz. % -1,273.68% -1,202.63% -2,073.68% 1,463.16% -289.47% -402.63% 100.00%
ROE 19.89 % 20.18 % 37.64 % -25.45 % 3.69 % 5.00 % -1.28 % -
  QoQ % -1.44% -46.39% 247.90% -789.70% -26.20% 490.62% -
  Horiz. % -1,553.91% -1,576.56% -2,940.62% 1,988.28% -288.28% -390.62% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 98.72 97.22 105.09 91.52 86.97 84.86 85.10 10.39%
  QoQ % 1.54% -7.49% 14.83% 5.23% 2.49% -0.28% -
  Horiz. % 116.00% 114.24% 123.49% 107.54% 102.20% 99.72% 100.00%
EPS 4.77 4.44 8.28 -5.09 0.96 1.30 -0.32 -
  QoQ % 7.43% -46.38% 262.67% -630.21% -26.15% 506.25% -
  Horiz. % -1,490.62% -1,387.50% -2,587.50% 1,590.63% -300.00% -406.25% 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 0.2400 0.2200 0.2200 0.2000 0.2600 0.2600 0.2500 -2.68%
  QoQ % 9.09% 0.00% 10.00% -23.08% 0.00% 4.00% -
  Horiz. % 96.00% 88.00% 88.00% 80.00% 104.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.78 33.25 35.98 31.32 29.66 28.81 28.66 11.57%
  QoQ % 1.59% -7.59% 14.88% 5.60% 2.95% 0.52% -
  Horiz. % 117.86% 116.02% 125.54% 109.28% 103.49% 100.52% 100.00%
EPS 1.63 1.52 2.83 -1.74 0.33 0.44 -0.11 -
  QoQ % 7.24% -46.29% 262.64% -627.27% -25.00% 500.00% -
  Horiz. % -1,481.82% -1,381.82% -2,572.73% 1,581.82% -300.00% -400.00% 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 0.0821 0.0752 0.0753 0.0685 0.0887 0.0883 0.0842 -1.67%
  QoQ % 9.18% -0.13% 9.93% -22.77% 0.45% 4.87% -
  Horiz. % 97.51% 89.31% 89.43% 81.35% 105.34% 104.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.4100 0.3450 0.3300 0.3550 0.3400 0.3050 0.2900 -
P/RPS 0.42 0.35 0.31 0.39 0.39 0.36 0.34 15.11%
  QoQ % 20.00% 12.90% -20.51% 0.00% 8.33% 5.88% -
  Horiz. % 123.53% 102.94% 91.18% 114.71% 114.71% 105.88% 100.00%
P/EPS 8.59 7.77 3.99 -6.97 35.42 23.46 -90.63 -
  QoQ % 10.55% 94.74% 157.25% -119.68% 50.98% 125.89% -
  Horiz. % -9.48% -8.57% -4.40% 7.69% -39.08% -25.89% 100.00%
EY 11.64 12.87 25.09 -14.34 2.82 4.26 -1.10 -
  QoQ % -9.56% -48.70% 274.97% -608.51% -33.80% 487.27% -
  Horiz. % -1,058.18% -1,170.00% -2,280.91% 1,303.64% -256.36% -387.27% 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 1.71 1.57 1.50 1.78 1.31 1.17 1.16 29.50%
  QoQ % 8.92% 4.67% -15.73% 35.88% 11.97% 0.86% -
  Horiz. % 147.41% 135.34% 129.31% 153.45% 112.93% 100.86% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 28/08/14 20/05/14 26/02/14 12/11/13 21/08/13 29/05/13 -
Price 0.4000 0.4150 0.3000 0.4250 0.3600 0.3300 0.2900 -
P/RPS 0.41 0.43 0.29 0.46 0.41 0.39 0.34 13.28%
  QoQ % -4.65% 48.28% -36.96% 12.20% 5.13% 14.71% -
  Horiz. % 120.59% 126.47% 85.29% 135.29% 120.59% 114.71% 100.00%
P/EPS 8.38 9.35 3.62 -8.35 37.50 25.38 -90.63 -
  QoQ % -10.37% 158.29% 143.35% -122.27% 47.75% 128.00% -
  Horiz. % -9.25% -10.32% -3.99% 9.21% -41.38% -28.00% 100.00%
EY 11.93 10.70 27.60 -11.98 2.67 3.94 -1.10 -
  QoQ % 11.50% -61.23% 330.38% -548.69% -32.23% 458.18% -
  Horiz. % -1,084.55% -972.73% -2,509.09% 1,089.09% -242.73% -358.18% 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 1.67 1.89 1.36 2.13 1.38 1.27 1.16 27.47%
  QoQ % -11.64% 38.97% -36.15% 54.35% 8.66% 9.48% -
  Horiz. % 143.97% 162.93% 117.24% 183.62% 118.97% 109.48% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers