Highlights

[TPC] QoQ TTM 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 -     133.55%    YoY -     103.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 78,414 77,508 73,231 67,110 60,447 53,343 46,634 41.54%
  QoQ % 1.17% 5.84% 9.12% 11.02% 13.32% 14.39% -
  Horiz. % 168.15% 166.20% 157.03% 143.91% 129.62% 114.39% 100.00%
PBT -2,814 -2,353 -4,073 593 -1,831 -4,229 -13,215 -64.44%
  QoQ % -19.59% 42.23% -786.85% 132.39% 56.70% 68.00% -
  Horiz. % 21.29% 17.81% 30.82% -4.49% 13.86% 32.00% 100.00%
Tax 0 0 0 16 16 13 13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 23.08% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 123.08% 123.08% 100.00% 100.00%
NP -2,814 -2,353 -4,073 609 -1,815 -4,216 -13,202 -64.42%
  QoQ % -19.59% 42.23% -768.80% 133.55% 56.95% 68.07% -
  Horiz. % 21.31% 17.82% 30.85% -4.61% 13.75% 31.93% 100.00%
NP to SH -2,814 -2,353 -4,073 609 -1,815 -4,216 -13,202 -64.42%
  QoQ % -19.59% 42.23% -768.80% 133.55% 56.95% 68.07% -
  Horiz. % 21.31% 17.82% 30.85% -4.61% 13.75% 31.93% 100.00%
Tax Rate - % - % - % -2.70 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 81,228 79,861 77,304 66,501 62,262 57,559 59,836 22.67%
  QoQ % 1.71% 3.31% 16.24% 6.81% 8.17% -3.81% -
  Horiz. % 135.75% 133.47% 129.19% 111.14% 104.05% 96.19% 100.00%
Net Worth 17,306 17,610 15,996 21,542 20,908 19,687 21,875 -14.50%
  QoQ % -1.73% 10.09% -25.75% 3.03% 6.20% -10.00% -
  Horiz. % 79.12% 80.51% 73.13% 98.48% 95.58% 90.00% 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 0 0 0 0 0 0 0 -
  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 17,306 17,610 15,996 21,542 20,908 19,687 21,875 -14.50%
  QoQ % -1.73% 10.09% -25.75% 3.03% 6.20% -10.00% -
  Horiz. % 79.12% 80.51% 73.13% 98.48% 95.58% 90.00% 100.00%
NOSH 78,666 80,048 79,982 82,857 80,416 78,750 87,500 -6.87%
  QoQ % -1.73% 0.08% -3.47% 3.03% 2.12% -10.00% -
  Horiz. % 89.90% 91.48% 91.41% 94.69% 91.90% 90.00% 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 -3.59 % -3.04 % -5.56 % 0.91 % -3.00 % -7.90 % -28.31 % -74.85%
  QoQ % -18.09% 45.32% -710.99% 130.33% 62.03% 72.09% -
  Horiz. % 12.68% 10.74% 19.64% -3.21% 10.60% 27.91% 100.00%
ROE -16.26 % -13.36 % -25.46 % 2.83 % -8.68 % -21.41 % -60.35 % -58.38%
  QoQ % -21.71% 47.53% -999.65% 132.60% 59.46% 64.52% -
  Horiz. % 26.94% 22.14% 42.19% -4.69% 14.38% 35.48% 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 99.68 96.83 91.56 80.99 75.17 67.74 53.30 51.97%
  QoQ % 2.94% 5.76% 13.05% 7.74% 10.97% 27.09% -
  Horiz. % 187.02% 181.67% 171.78% 151.95% 141.03% 127.09% 100.00%
EPS -3.58 -2.94 -5.09 0.74 -2.26 -5.35 -15.09 -61.78%
  QoQ % -21.77% 42.24% -787.84% 132.74% 57.76% 64.55% -
  Horiz. % 23.72% 19.48% 33.73% -4.90% 14.98% 35.45% 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 33.38 32.99 31.17 28.56 25.73 22.70 19.85 41.55%
  QoQ % 1.18% 5.84% 9.14% 11.00% 13.35% 14.36% -
  Horiz. % 168.16% 166.20% 157.03% 143.88% 129.62% 114.36% 100.00%
EPS -1.20 -1.00 -1.73 0.26 -0.77 -1.79 -5.62 -64.38%
  QoQ % -20.00% 42.20% -765.38% 133.77% 56.98% 68.15% -
  Horiz. % 21.35% 17.79% 30.78% -4.63% 13.70% 31.85% 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 0.0737 0.0750 0.0681 0.0917 0.0890 0.0838 0.0931 -14.46%
  QoQ % -1.73% 10.13% -25.74% 3.03% 6.21% -9.99% -
  Horiz. % 79.16% 80.56% 73.15% 98.50% 95.60% 90.01% 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 0.34 0.39 0.42 0.41 0.43 0.54 -25.17%
  QoQ % 2.94% -12.82% -7.14% 2.44% -4.65% -20.37% -
  Horiz. % 64.81% 62.96% 72.22% 77.78% 75.93% 79.63% 100.00%
P/EPS -9.64 -11.23 -6.97 46.26 -13.51 -5.42 -1.92 194.08%
  QoQ % 14.16% -61.12% -115.07% 442.41% -149.26% -182.29% -
  Horiz. % 502.08% 584.90% 363.02% -2,409.38% 703.65% 282.29% 100.00%
EY -10.37 -8.91 -14.34 2.16 -7.40 -18.46 -52.03 -65.98%
  QoQ % -16.39% 37.87% -763.89% 129.19% 59.91% 64.52% -
  Horiz. % 19.93% 17.12% 27.56% -4.15% 14.22% 35.48% 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 0.42 0.31 0.46 0.44 0.44 0.43 0.54 -15.46%
  QoQ % 35.48% -32.61% 4.55% 0.00% 2.33% -20.37% -
  Horiz. % 77.78% 57.41% 85.19% 81.48% 81.48% 79.63% 100.00%
P/EPS -11.60 -10.21 -8.35 48.98 -14.62 -5.42 -1.92 232.81%
  QoQ % -13.61% -22.28% -117.05% 435.02% -169.74% -182.29% -
  Horiz. % 604.17% 531.77% 434.90% -2,551.04% 761.46% 282.29% 100.00%
EY -8.62 -9.80 -11.98 2.04 -6.84 -18.46 -52.03 -69.93%
  QoQ % 12.04% 18.20% -687.25% 129.82% 62.95% 64.52% -
  Horiz. % 16.57% 18.84% 23.03% -3.92% 13.15% 35.48% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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