Highlights

[TPC] QoQ Quarter Result on 2009-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     121.86%    YoY -     160.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 13,300 10,638 11,733 12,870 13,209 12,786 14,672 -6.33%
  QoQ % 25.02% -9.33% -8.83% -2.57% 3.31% -12.85% -
  Horiz. % 90.65% 72.51% 79.97% 87.72% 90.03% 87.15% 100.00%
PBT 714 -493 -952 1 -581 283 -580 -
  QoQ % 244.83% 48.21% -95,300.00% 100.17% -305.30% 148.79% -
  Horiz. % -123.10% 85.00% 164.14% -0.17% 100.17% -48.79% 100.00%
Tax 0 0 0 126 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NP 714 -493 -952 127 -581 283 -580 -
  QoQ % 244.83% 48.21% -849.61% 121.86% -305.30% 148.79% -
  Horiz. % -123.10% 85.00% 164.14% -21.90% 100.17% -48.79% 100.00%
NP to SH 714 -493 -952 127 -581 283 -580 -
  QoQ % 244.83% 48.21% -849.61% 121.86% -305.30% 148.79% -
  Horiz. % -123.10% 85.00% 164.14% -21.90% 100.17% -48.79% 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% 0.00% 100.00% - - -
Total Cost 12,586 11,131 12,685 12,743 13,790 12,503 15,252 -12.01%
  QoQ % 13.07% -12.25% -0.46% -7.59% 10.29% -18.02% -
  Horiz. % 82.52% 72.98% 83.17% 83.55% 90.41% 81.98% 100.00%
Net Worth 30,485 29,420 29,599 32,239 31,039 30,874 30,986 -1.08%
  QoQ % 3.62% -0.60% -8.19% 3.87% 0.53% -0.36% -
  Horiz. % 98.38% 94.95% 95.53% 104.05% 100.17% 99.64% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 30,485 29,420 29,599 32,239 31,039 30,874 30,986 -1.08%
  QoQ % 3.62% -0.60% -8.19% 3.87% 0.53% -0.36% -
  Horiz. % 98.38% 94.95% 95.53% 104.05% 100.17% 99.64% 100.00%
NOSH 80,224 79,516 79,999 82,666 79,589 79,166 79,452 0.65%
  QoQ % 0.89% -0.60% -3.23% 3.87% 0.53% -0.36% -
  Horiz. % 100.97% 100.08% 100.69% 104.05% 100.17% 99.64% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.37 % -4.63 % -8.11 % 0.99 % -4.40 % 2.21 % -3.95 % -
  QoQ % 215.98% 42.91% -919.19% 122.50% -299.10% 155.95% -
  Horiz. % -135.95% 117.22% 205.32% -25.06% 111.39% -55.95% 100.00%
ROE 2.34 % -1.68 % -3.22 % 0.39 % -1.87 % 0.92 % -1.87 % -
  QoQ % 239.29% 47.83% -925.64% 120.86% -303.26% 149.20% -
  Horiz. % -125.13% 89.84% 172.19% -20.86% 100.00% -49.20% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.58 13.38 14.67 15.57 16.60 16.15 18.47 -6.94%
  QoQ % 23.92% -8.79% -5.78% -6.20% 2.79% -12.56% -
  Horiz. % 89.77% 72.44% 79.43% 84.30% 89.88% 87.44% 100.00%
EPS 0.89 -0.62 -1.19 0.16 -0.73 0.35 -0.73 -
  QoQ % 243.55% 47.90% -843.75% 121.92% -308.57% 147.95% -
  Horiz. % -121.92% 84.93% 163.01% -21.92% 100.00% -47.95% 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 0.3800 0.3700 0.3700 0.3900 0.3900 0.3900 0.3900 -1.72%
  QoQ % 2.70% 0.00% -5.13% 0.00% 0.00% 0.00% -
  Horiz. % 97.44% 94.87% 94.87% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.69 4.55 5.02 5.50 5.65 5.47 6.28 -6.36%
  QoQ % 25.05% -9.36% -8.73% -2.65% 3.29% -12.90% -
  Horiz. % 90.61% 72.45% 79.94% 87.58% 89.97% 87.10% 100.00%
EPS 0.31 -0.21 -0.41 0.05 -0.25 0.12 -0.25 -
  QoQ % 247.62% 48.78% -920.00% 120.00% -308.33% 148.00% -
  Horiz. % -124.00% 84.00% 164.00% -20.00% 100.00% -48.00% 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 0.1304 0.1258 0.1266 0.1379 0.1328 0.1321 0.1325 -1.06%
  QoQ % 3.66% -0.63% -8.19% 3.84% 0.53% -0.30% -
  Horiz. % 98.42% 94.94% 95.55% 104.08% 100.23% 99.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.2500 0.2500 0.2800 0.2500 0.1700 0.1300 0.1100 -
P/RPS 1.51 1.87 1.91 1.61 1.02 0.80 0.60 84.92%
  QoQ % -19.25% -2.09% 18.63% 57.84% 27.50% 33.33% -
  Horiz. % 251.67% 311.67% 318.33% 268.33% 170.00% 133.33% 100.00%
P/EPS 28.09 -40.32 -23.53 162.73 -23.29 36.37 -15.07 -
  QoQ % 169.67% -71.36% -114.46% 798.71% -164.04% 341.34% -
  Horiz. % -186.40% 267.55% 156.14% -1,079.83% 154.55% -241.34% 100.00%
EY 3.56 -2.48 -4.25 0.61 -4.29 2.75 -6.64 -
  QoQ % 243.55% 41.65% -796.72% 114.22% -256.00% 141.42% -
  Horiz. % -53.61% 37.35% 64.01% -9.19% 64.61% -41.42% 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 0.66 0.68 0.76 0.64 0.44 0.33 0.28 77.02%
  QoQ % -2.94% -10.53% 18.75% 45.45% 33.33% 17.86% -
  Horiz. % 235.71% 242.86% 271.43% 228.57% 157.14% 117.86% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 31/05/10 25/02/10 23/11/09 21/08/09 15/05/09 -
Price 0.2500 0.2600 0.3000 0.3100 0.2200 0.1200 0.1400 -
P/RPS 1.51 1.94 2.05 1.99 1.33 0.74 0.76 57.98%
  QoQ % -22.16% -5.37% 3.02% 49.62% 79.73% -2.63% -
  Horiz. % 198.68% 255.26% 269.74% 261.84% 175.00% 97.37% 100.00%
P/EPS 28.09 -41.94 -25.21 201.78 -30.14 33.57 -19.18 -
  QoQ % 166.98% -66.36% -112.49% 769.48% -189.78% 275.03% -
  Horiz. % -146.45% 218.67% 131.44% -1,052.03% 157.14% -175.03% 100.00%
EY 3.56 -2.38 -3.97 0.50 -3.32 2.98 -5.21 -
  QoQ % 249.58% 40.05% -894.00% 115.06% -211.41% 157.20% -
  Horiz. % -68.33% 45.68% 76.20% -9.60% 63.72% -57.20% 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 0.66 0.70 0.81 0.79 0.56 0.31 0.36 49.74%
  QoQ % -5.71% -13.58% 2.53% 41.07% 80.65% -13.89% -
  Horiz. % 183.33% 194.44% 225.00% 219.44% 155.56% 86.11% 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. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers