Highlights

[TPC] QoQ Quarter Result on 2009-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 23-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -305.30%    YoY -     -18.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 10,638 11,733 12,870 13,209 12,786 14,672 15,609 -22.61%
  QoQ % -9.33% -8.83% -2.57% 3.31% -12.85% -6.00% -
  Horiz. % 68.15% 75.17% 82.45% 84.62% 81.91% 94.00% 100.00%
PBT -493 -952 1 -581 283 -580 -716 -22.08%
  QoQ % 48.21% -95,300.00% 100.17% -305.30% 148.79% 18.99% -
  Horiz. % 68.85% 132.96% -0.14% 81.15% -39.53% 81.01% 100.00%
Tax 0 0 126 0 0 0 507 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 24.85% 0.00% 0.00% 0.00% 100.00%
NP -493 -952 127 -581 283 -580 -209 77.48%
  QoQ % 48.21% -849.61% 121.86% -305.30% 148.79% -177.51% -
  Horiz. % 235.89% 455.50% -60.77% 277.99% -135.41% 277.51% 100.00%
NP to SH -493 -952 127 -581 283 -580 -209 77.48%
  QoQ % 48.21% -849.61% 121.86% -305.30% 148.79% -177.51% -
  Horiz. % 235.89% 455.50% -60.77% 277.99% -135.41% 277.51% 100.00%
Tax Rate - % - % -12,600.00 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 11,131 12,685 12,743 13,790 12,503 15,252 15,818 -20.94%
  QoQ % -12.25% -0.46% -7.59% 10.29% -18.02% -3.58% -
  Horiz. % 70.37% 80.19% 80.56% 87.18% 79.04% 96.42% 100.00%
Net Worth 29,420 29,599 32,239 31,039 30,874 30,986 20,000 29.44%
  QoQ % -0.60% -8.19% 3.87% 0.53% -0.36% 54.93% -
  Horiz. % 147.10% 148.00% 161.20% 155.20% 154.37% 154.93% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 29,420 29,599 32,239 31,039 30,874 30,986 20,000 29.44%
  QoQ % -0.60% -8.19% 3.87% 0.53% -0.36% 54.93% -
  Horiz. % 147.10% 148.00% 161.20% 155.20% 154.37% 154.93% 100.00%
NOSH 79,516 79,999 82,666 79,589 79,166 79,452 50,000 36.36%
  QoQ % -0.60% -3.23% 3.87% 0.53% -0.36% 58.90% -
  Horiz. % 159.03% 160.00% 165.33% 159.18% 158.33% 158.90% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -4.63 % -8.11 % 0.99 % -4.40 % 2.21 % -3.95 % -1.34 % 129.07%
  QoQ % 42.91% -919.19% 122.50% -299.10% 155.95% -194.78% -
  Horiz. % 345.52% 605.22% -73.88% 328.36% -164.93% 294.78% 100.00%
ROE -1.68 % -3.22 % 0.39 % -1.87 % 0.92 % -1.87 % -1.05 % 36.92%
  QoQ % 47.83% -925.64% 120.86% -303.26% 149.20% -78.10% -
  Horiz. % 160.00% 306.67% -37.14% 178.10% -87.62% 178.10% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.38 14.67 15.57 16.60 16.15 18.47 31.22 -43.24%
  QoQ % -8.79% -5.78% -6.20% 2.79% -12.56% -40.84% -
  Horiz. % 42.86% 46.99% 49.87% 53.17% 51.73% 59.16% 100.00%
EPS -0.62 -1.19 0.16 -0.73 0.35 -0.73 -0.26 78.77%
  QoQ % 47.90% -843.75% 121.92% -308.57% 147.95% -180.77% -
  Horiz. % 238.46% 457.69% -61.54% 280.77% -134.62% 280.77% 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 0.3700 0.3700 0.3900 0.3900 0.3900 0.3900 0.4000 -5.08%
  QoQ % 0.00% -5.13% 0.00% 0.00% 0.00% -2.50% -
  Horiz. % 92.50% 92.50% 97.50% 97.50% 97.50% 97.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.55 5.02 5.50 5.65 5.47 6.28 6.68 -22.64%
  QoQ % -9.36% -8.73% -2.65% 3.29% -12.90% -5.99% -
  Horiz. % 68.11% 75.15% 82.34% 84.58% 81.89% 94.01% 100.00%
EPS -0.21 -0.41 0.05 -0.25 0.12 -0.25 -0.09 76.19%
  QoQ % 48.78% -920.00% 120.00% -308.33% 148.00% -177.78% -
  Horiz. % 233.33% 455.56% -55.56% 277.78% -133.33% 277.78% 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 0.1258 0.1266 0.1379 0.1328 0.1321 0.1325 0.0855 29.45%
  QoQ % -0.63% -8.19% 3.84% 0.53% -0.30% 54.97% -
  Horiz. % 147.13% 148.07% 161.29% 155.32% 154.50% 154.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.2500 0.2800 0.2500 0.1700 0.1300 0.1100 0.1000 -
P/RPS 1.87 1.91 1.61 1.02 0.80 0.60 0.32 225.49%
  QoQ % -2.09% 18.63% 57.84% 27.50% 33.33% 87.50% -
  Horiz. % 584.38% 596.88% 503.12% 318.75% 250.00% 187.50% 100.00%
P/EPS -40.32 -23.53 162.73 -23.29 36.37 -15.07 -23.92 41.77%
  QoQ % -71.36% -114.46% 798.71% -164.04% 341.34% 37.00% -
  Horiz. % 168.56% 98.37% -680.31% 97.37% -152.05% 63.00% 100.00%
EY -2.48 -4.25 0.61 -4.29 2.75 -6.64 -4.18 -29.46%
  QoQ % 41.65% -796.72% 114.22% -256.00% 141.42% -58.85% -
  Horiz. % 59.33% 101.67% -14.59% 102.63% -65.79% 158.85% 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 0.68 0.76 0.64 0.44 0.33 0.28 0.25 95.21%
  QoQ % -10.53% 18.75% 45.45% 33.33% 17.86% 12.00% -
  Horiz. % 272.00% 304.00% 256.00% 176.00% 132.00% 112.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 23/11/09 21/08/09 15/05/09 27/02/09 -
Price 0.2600 0.3000 0.3100 0.2200 0.1200 0.1400 0.3300 -
P/RPS 1.94 2.05 1.99 1.33 0.74 0.76 1.06 49.79%
  QoQ % -5.37% 3.02% 49.62% 79.73% -2.63% -28.30% -
  Horiz. % 183.02% 193.40% 187.74% 125.47% 69.81% 71.70% 100.00%
P/EPS -41.94 -25.21 201.78 -30.14 33.57 -19.18 -78.95 -34.48%
  QoQ % -66.36% -112.49% 769.48% -189.78% 275.03% 75.71% -
  Horiz. % 53.12% 31.93% -255.58% 38.18% -42.52% 24.29% 100.00%
EY -2.38 -3.97 0.50 -3.32 2.98 -5.21 -1.27 52.18%
  QoQ % 40.05% -894.00% 115.06% -211.41% 157.20% -310.24% -
  Horiz. % 187.40% 312.60% -39.37% 261.42% -234.65% 410.24% 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 0.70 0.81 0.79 0.56 0.31 0.36 0.83 -10.76%
  QoQ % -13.58% 2.53% 41.07% 80.65% -13.89% -56.63% -
  Horiz. % 84.34% 97.59% 95.18% 67.47% 37.35% 43.37% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Sapura Energy secures jobs worth RM615 mil Oil and Gas Malaysia News
2. Pendapatan diraih Sapura Energy meningkat Oil and Gas Malaysia News
3. Dayang: The truth will set me free - Koon Yew Yin Koon Yew Yin's Blog
4. TRADING STOCKS IN DECEMBER! The Best Tips
5. Billionaire Ray Dalio Predicts The Next Big Market Crash Good Articles to Share
6. 5 Signs Tell Us WHEN the Markets Will Crash Good Articles to Share
7. COMMENTS ON MALAYAN BANK BERHAD (1155) - louisesinvesting Good Articles to Share
8. Cutting Your Losses Our Investment Journey
Partners & Brokers