Highlights

[TPC] QoQ TTM 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 -     30.91%    YoY -     75.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 48,541 48,450 50,598 53,537 56,276 58,194 58,478 -11.67%
  QoQ % 0.19% -4.25% -5.49% -4.87% -3.30% -0.49% -
  Horiz. % 83.01% 82.85% 86.52% 91.55% 96.23% 99.51% 100.00%
PBT -730 -2,025 -1,249 -877 -1,594 -1,480 -3,268 -63.15%
  QoQ % 63.95% -62.13% -42.42% 44.98% -7.70% 54.71% -
  Horiz. % 22.34% 61.96% 38.22% 26.84% 48.78% 45.29% 100.00%
Tax 126 126 126 126 507 483 483 -59.14%
  QoQ % 0.00% 0.00% 0.00% -75.15% 4.97% 0.00% -
  Horiz. % 26.09% 26.09% 26.09% 26.09% 104.97% 100.00% 100.00%
NP -604 -1,899 -1,123 -751 -1,087 -997 -2,785 -63.87%
  QoQ % 68.19% -69.10% -49.53% 30.91% -9.03% 64.20% -
  Horiz. % 21.69% 68.19% 40.32% 26.97% 39.03% 35.80% 100.00%
NP to SH -604 -1,899 -1,123 -751 -1,087 -997 -2,785 -63.87%
  QoQ % 68.19% -69.10% -49.53% 30.91% -9.03% 64.20% -
  Horiz. % 21.69% 68.19% 40.32% 26.97% 39.03% 35.80% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 49,145 50,349 51,721 54,288 57,363 59,191 61,263 -13.65%
  QoQ % -2.39% -2.65% -4.73% -5.36% -3.09% -3.38% -
  Horiz. % 80.22% 82.19% 84.42% 88.61% 93.63% 96.62% 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 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
30/09/10 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 -1.24 % -3.92 % -2.22 % -1.40 % -1.93 % -1.71 % -4.76 % -59.18%
  QoQ % 68.37% -76.58% -58.57% 27.46% -12.87% 64.08% -
  Horiz. % 26.05% 82.35% 46.64% 29.41% 40.55% 35.92% 100.00%
ROE -1.98 % -6.45 % -3.79 % -2.33 % -3.50 % -3.23 % -8.99 % -63.50%
  QoQ % 69.30% -70.18% -62.66% 33.43% -8.36% 64.07% -
  Horiz. % 22.02% 71.75% 42.16% 25.92% 38.93% 35.93% 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 60.51 60.93 63.25 64.76 70.71 73.51 73.60 -12.23%
  QoQ % -0.69% -3.67% -2.33% -8.41% -3.81% -0.12% -
  Horiz. % 82.21% 82.79% 85.94% 87.99% 96.07% 99.88% 100.00%
EPS -0.75 -2.39 -1.40 -0.91 -1.37 -1.26 -3.51 -64.23%
  QoQ % 68.62% -70.71% -53.85% 33.58% -8.73% 64.10% -
  Horiz. % 21.37% 68.09% 39.89% 25.93% 39.03% 35.90% 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 20.76 20.72 21.64 22.90 24.07 24.89 25.01 -11.67%
  QoQ % 0.19% -4.25% -5.50% -4.86% -3.29% -0.48% -
  Horiz. % 83.01% 82.85% 86.53% 91.56% 96.24% 99.52% 100.00%
EPS -0.26 -0.81 -0.48 -0.32 -0.46 -0.43 -1.19 -63.69%
  QoQ % 67.90% -68.75% -50.00% 30.43% -6.98% 63.87% -
  Horiz. % 21.85% 68.07% 40.34% 26.89% 38.66% 36.13% 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 0.41 0.41 0.44 0.39 0.24 0.18 0.15 95.37%
  QoQ % 0.00% -6.82% 12.82% 62.50% 33.33% 20.00% -
  Horiz. % 273.33% 273.33% 293.33% 260.00% 160.00% 120.00% 100.00%
P/EPS -33.21 -10.47 -19.95 -27.52 -12.45 -10.32 -3.14 381.14%
  QoQ % -217.19% 47.52% 27.51% -121.04% -20.64% -228.66% -
  Horiz. % 1,057.64% 333.44% 635.35% 876.43% 396.50% 328.66% 100.00%
EY -3.01 -9.55 -5.01 -3.63 -8.03 -9.69 -31.87 -79.23%
  QoQ % 68.48% -90.62% -38.02% 54.79% 17.13% 69.60% -
  Horiz. % 9.44% 29.97% 15.72% 11.39% 25.20% 30.40% 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 0.41 0.43 0.47 0.48 0.31 0.16 0.19 66.91%
  QoQ % -4.65% -8.51% -2.08% 54.84% 93.75% -15.79% -
  Horiz. % 215.79% 226.32% 247.37% 252.63% 163.16% 84.21% 100.00%
P/EPS -33.21 -10.89 -21.37 -34.12 -16.11 -9.53 -3.99 310.18%
  QoQ % -204.96% 49.04% 37.37% -111.79% -69.05% -138.85% -
  Horiz. % 832.33% 272.93% 535.59% 855.14% 403.76% 238.85% 100.00%
EY -3.01 -9.19 -4.68 -2.93 -6.21 -10.49 -25.04 -75.61%
  QoQ % 67.25% -96.37% -59.73% 52.82% 40.80% 58.11% -
  Horiz. % 12.02% 36.70% 18.69% 11.70% 24.80% 41.89% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers