Highlights

[TPC] YoY Annual (Unaudited) 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 YoY -     75.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 46,634 22,757 51,175 53,653 57,497 44,976 39,107 2.97%
  YoY % 104.92% -55.53% -4.62% -6.69% 27.84% 15.01% -
  Horiz. % 119.25% 58.19% 130.86% 137.20% 147.02% 115.01% 100.00%
PBT -13,215 -2,033 1,843 -754 -3,568 -7,922 -13,890 -0.83%
  YoY % -550.02% -210.31% 344.43% 78.87% 54.96% 42.97% -
  Horiz. % 95.14% 14.64% -13.27% 5.43% 25.69% 57.03% 100.00%
Tax 13 0 207 0 483 726 2,042 -56.92%
  YoY % 0.00% 0.00% 0.00% 0.00% -33.47% -64.45% -
  Horiz. % 0.64% 0.00% 10.14% 0.00% 23.65% 35.55% 100.00%
NP -13,202 -2,033 2,050 -754 -3,085 -7,196 -11,848 1.82%
  YoY % -549.39% -199.17% 371.88% 75.56% 57.13% 39.26% -
  Horiz. % 111.43% 17.16% -17.30% 6.36% 26.04% 60.74% 100.00%
NP to SH -13,202 -2,033 2,050 -754 -3,085 -7,196 -11,848 1.82%
  YoY % -549.39% -199.17% 371.88% 75.56% 57.13% 39.26% -
  Horiz. % 111.43% 17.16% -17.30% 6.36% 26.04% 60.74% 100.00%
Tax Rate - % - % -11.23 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 59,836 24,790 49,125 54,407 60,582 52,172 50,955 2.71%
  YoY % 141.37% -49.54% -9.71% -10.19% 16.12% 2.39% -
  Horiz. % 117.43% 48.65% 96.41% 106.77% 118.89% 102.39% 100.00%
Net Worth 20,025 22,400 28,971 31,282 31,988 34,380 38,399 -10.27%
  YoY % -10.60% -22.68% -7.39% -2.21% -6.96% -10.47% -
  Horiz. % 52.15% 58.33% 75.45% 81.47% 83.30% 89.53% 100.00%
Dividend
31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 20,025 22,400 28,971 31,282 31,988 34,380 38,399 -10.27%
  YoY % -10.60% -22.68% -7.39% -2.21% -6.96% -10.47% -
  Horiz. % 52.15% 58.33% 75.45% 81.47% 83.30% 89.53% 100.00%
NOSH 80,103 80,000 74,285 80,212 79,972 79,955 79,999 0.02%
  YoY % 0.13% 7.69% -7.39% 0.30% 0.02% -0.06% -
  Horiz. % 100.13% 100.00% 92.86% 100.27% 99.97% 99.94% 100.00%
Ratio Analysis
31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -28.31 % -8.93 % 4.01 % -1.41 % -5.37 % -16.00 % -30.30 % -1.12%
  YoY % -217.02% -322.69% 384.40% 73.74% 66.44% 47.19% -
  Horiz. % 93.43% 29.47% -13.23% 4.65% 17.72% 52.81% 100.00%
ROE -65.93 % -9.08 % 7.08 % -2.41 % -9.64 % -20.93 % -30.85 % 13.48%
  YoY % -626.10% -228.25% 393.78% 75.00% 53.94% 32.16% -
  Horiz. % 213.71% 29.43% -22.95% 7.81% 31.25% 67.84% 100.00%
Per Share
31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 58.22 28.45 68.89 66.89 71.90 56.25 48.88 2.95%
  YoY % 104.64% -58.70% 2.99% -6.97% 27.82% 15.08% -
  Horiz. % 119.11% 58.20% 140.94% 136.85% 147.09% 115.08% 100.00%
EPS -16.50 -2.54 2.56 -0.94 -3.86 -9.00 -14.81 1.82%
  YoY % -549.61% -199.22% 372.34% 75.65% 57.11% 39.23% -
  Horiz. % 111.41% 17.15% -17.29% 6.35% 26.06% 60.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2500 0.2800 0.3900 0.3900 0.4000 0.4300 0.4800 -10.29%
  YoY % -10.71% -28.21% 0.00% -2.50% -6.98% -10.42% -
  Horiz. % 52.08% 58.33% 81.25% 81.25% 83.33% 89.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.95 9.73 21.89 22.95 24.59 19.24 16.73 2.97%
  YoY % 105.04% -55.55% -4.62% -6.67% 27.81% 15.00% -
  Horiz. % 119.25% 58.16% 130.84% 137.18% 146.98% 115.00% 100.00%
EPS -5.65 -0.87 0.88 -0.32 -1.32 -3.08 -5.07 1.82%
  YoY % -549.43% -198.86% 375.00% 75.76% 57.14% 39.25% -
  Horiz. % 111.44% 17.16% -17.36% 6.31% 26.04% 60.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0857 0.0958 0.1239 0.1338 0.1368 0.1471 0.1642 -10.26%
  YoY % -10.54% -22.68% -7.40% -2.19% -7.00% -10.41% -
  Horiz. % 52.19% 58.34% 75.46% 81.49% 83.31% 89.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/06/11 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.2900 0.2900 0.2500 0.2500 0.1000 0.1600 0.2400 -
P/RPS 0.50 1.02 0.36 0.37 0.14 0.28 0.49 0.34%
  YoY % -50.98% 183.33% -2.70% 164.29% -50.00% -42.86% -
  Horiz. % 102.04% 208.16% 73.47% 75.51% 28.57% 57.14% 100.00%
P/EPS -1.76 -11.41 9.06 -26.60 -2.59 -1.78 -1.62 1.39%
  YoY % 84.57% -225.94% 134.06% -927.03% -45.51% -9.88% -
  Horiz. % 108.64% 704.32% -559.26% 1,641.98% 159.88% 109.88% 100.00%
EY -56.83 -8.76 11.04 -3.76 -38.58 -56.25 -61.71 -1.36%
  YoY % -548.74% -179.35% 393.62% 90.25% 31.41% 8.85% -
  Horiz. % 92.09% 14.20% -17.89% 6.09% 62.52% 91.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.16 1.04 0.64 0.64 0.25 0.37 0.50 15.04%
  YoY % 11.54% 62.50% 0.00% 156.00% -32.43% -26.00% -
  Horiz. % 232.00% 208.00% 128.00% 128.00% 50.00% 74.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/08/12 26/08/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.2900 0.2900 0.2200 0.3100 0.3300 0.1700 0.2500 -
P/RPS 0.50 1.02 0.32 0.46 0.46 0.30 0.51 -0.33%
  YoY % -50.98% 218.75% -30.43% 0.00% 53.33% -41.18% -
  Horiz. % 98.04% 200.00% 62.75% 90.20% 90.20% 58.82% 100.00%
P/EPS -1.76 -11.41 7.97 -32.98 -8.55 -1.89 -1.69 0.68%
  YoY % 84.57% -243.16% 124.17% -285.73% -352.38% -11.83% -
  Horiz. % 104.14% 675.15% -471.60% 1,951.48% 505.92% 111.83% 100.00%
EY -56.83 -8.76 12.54 -3.03 -11.69 -52.94 -59.24 -0.69%
  YoY % -548.74% -169.86% 513.86% 74.08% 77.92% 10.63% -
  Horiz. % 95.93% 14.79% -21.17% 5.11% 19.73% 89.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.16 1.04 0.56 0.79 0.83 0.40 0.52 14.29%
  YoY % 11.54% 85.71% -29.11% -4.82% 107.50% -23.08% -
  Horiz. % 223.08% 200.00% 107.69% 151.92% 159.62% 76.92% 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
Partners & Brokers