Highlights

[TPC] YoY Annual (Unaudited) Result on 2011-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#4]
Profit Trend YoY -     -199.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 CAGR
Revenue 83,608 73,231 46,634 22,757 51,175 53,653 57,497 6.44%
  YoY % 14.17% 57.03% 104.92% -55.53% -4.62% -6.69% -
  Horiz. % 145.41% 127.36% 81.11% 39.58% 89.00% 93.31% 100.00%
PBT 4,432 -4,073 -13,215 -2,033 1,843 -754 -3,568 -
  YoY % 208.81% 69.18% -550.02% -210.31% 344.43% 78.87% -
  Horiz. % -124.22% 114.15% 370.38% 56.98% -51.65% 21.13% 100.00%
Tax 332 0 13 0 207 0 483 -6.05%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.74% 0.00% 2.69% 0.00% 42.86% 0.00% 100.00%
NP 4,764 -4,073 -13,202 -2,033 2,050 -754 -3,085 -
  YoY % 216.97% 69.15% -549.39% -199.17% 371.88% 75.56% -
  Horiz. % -154.42% 132.03% 427.94% 65.90% -66.45% 24.44% 100.00%
NP to SH 4,764 -4,073 -13,202 -2,033 2,050 -754 -3,085 -
  YoY % 216.97% 69.15% -549.39% -199.17% 371.88% 75.56% -
  Horiz. % -154.42% 132.03% 427.94% 65.90% -66.45% 24.44% 100.00%
Tax Rate -7.49 % - % - % - % -11.23 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.70% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 78,844 77,304 59,836 24,790 49,125 54,407 60,582 4.49%
  YoY % 1.99% 29.19% 141.37% -49.54% -9.71% -10.19% -
  Horiz. % 130.14% 127.60% 98.77% 40.92% 81.09% 89.81% 100.00%
Net Worth 20,782 16,003 20,025 22,400 28,971 31,282 31,988 -6.93%
  YoY % 29.86% -20.08% -10.60% -22.68% -7.39% -2.21% -
  Horiz. % 64.97% 50.03% 62.60% 70.02% 90.57% 97.79% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 CAGR
Net Worth 20,782 16,003 20,025 22,400 28,971 31,282 31,988 -6.93%
  YoY % 29.86% -20.08% -10.60% -22.68% -7.39% -2.21% -
  Horiz. % 64.97% 50.03% 62.60% 70.02% 90.57% 97.79% 100.00%
NOSH 79,932 80,019 80,103 80,000 74,285 80,212 79,972 -0.01%
  YoY % -0.11% -0.10% 0.13% 7.69% -7.39% 0.30% -
  Horiz. % 99.95% 100.06% 100.16% 100.03% 92.89% 100.30% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 CAGR
NP Margin 5.70 % -5.56 % -28.31 % -8.93 % 4.01 % -1.41 % -5.37 % -
  YoY % 202.52% 80.36% -217.02% -322.69% 384.40% 73.74% -
  Horiz. % -106.15% 103.54% 527.19% 166.29% -74.67% 26.26% 100.00%
ROE 22.92 % -25.45 % -65.93 % -9.08 % 7.08 % -2.41 % -9.64 % -
  YoY % 190.06% 61.40% -626.10% -228.25% 393.78% 75.00% -
  Horiz. % -237.76% 264.00% 683.92% 94.19% -73.44% 25.00% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 CAGR
RPS 104.60 91.52 58.22 28.45 68.89 66.89 71.90 6.44%
  YoY % 14.29% 57.20% 104.64% -58.70% 2.99% -6.97% -
  Horiz. % 145.48% 127.29% 80.97% 39.57% 95.81% 93.03% 100.00%
EPS 5.96 -5.09 -16.50 -2.54 2.56 -0.94 -3.86 -
  YoY % 217.09% 69.15% -549.61% -199.22% 372.34% 75.65% -
  Horiz. % -154.40% 131.87% 427.46% 65.80% -66.32% 24.35% 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 0.2600 0.2000 0.2500 0.2800 0.3900 0.3900 0.4000 -6.92%
  YoY % 30.00% -20.00% -10.71% -28.21% 0.00% -2.50% -
  Horiz. % 65.00% 50.00% 62.50% 70.00% 97.50% 97.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 CAGR
RPS 35.76 31.32 19.95 9.73 21.89 22.95 24.59 6.44%
  YoY % 14.18% 56.99% 105.04% -55.55% -4.62% -6.67% -
  Horiz. % 145.42% 127.37% 81.13% 39.57% 89.02% 93.33% 100.00%
EPS 2.04 -1.74 -5.65 -0.87 0.88 -0.32 -1.32 -
  YoY % 217.24% 69.20% -549.43% -198.86% 375.00% 75.76% -
  Horiz. % -154.55% 131.82% 428.03% 65.91% -66.67% 24.24% 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 0.0889 0.0685 0.0857 0.0958 0.1239 0.1338 0.1368 -6.93%
  YoY % 29.78% -20.07% -10.54% -22.68% -7.40% -2.19% -
  Horiz. % 64.99% 50.07% 62.65% 70.03% 90.57% 97.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/06/11 31/12/09 31/12/08 -
Price 0.4050 0.3550 0.2900 0.2900 0.2500 0.2500 0.1000 -
P/RPS 0.39 0.39 0.50 1.02 0.36 0.37 0.14 18.61%
  YoY % 0.00% -22.00% -50.98% 183.33% -2.70% 164.29% -
  Horiz. % 278.57% 278.57% 357.14% 728.57% 257.14% 264.29% 100.00%
P/EPS 6.80 -6.97 -1.76 -11.41 9.06 -26.60 -2.59 -
  YoY % 197.56% -296.02% 84.57% -225.94% 134.06% -927.03% -
  Horiz. % -262.55% 269.11% 67.95% 440.54% -349.81% 1,027.03% 100.00%
EY 14.72 -14.34 -56.83 -8.76 11.04 -3.76 -38.58 -
  YoY % 202.65% 74.77% -548.74% -179.35% 393.62% 90.25% -
  Horiz. % -38.15% 37.17% 147.30% 22.71% -28.62% 9.75% 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 1.56 1.78 1.16 1.04 0.64 0.64 0.25 35.67%
  YoY % -12.36% 53.45% 11.54% 62.50% 0.00% 156.00% -
  Horiz. % 624.00% 712.00% 464.00% 416.00% 256.00% 256.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 27/02/13 28/08/12 26/08/11 25/02/10 27/02/09 -
Price 0.4000 0.4250 0.2900 0.2900 0.2200 0.3100 0.3300 -
P/RPS 0.38 0.46 0.50 1.02 0.32 0.46 0.46 -3.13%
  YoY % -17.39% -8.00% -50.98% 218.75% -30.43% 0.00% -
  Horiz. % 82.61% 100.00% 108.70% 221.74% 69.57% 100.00% 100.00%
P/EPS 6.71 -8.35 -1.76 -11.41 7.97 -32.98 -8.55 -
  YoY % 180.36% -374.43% 84.57% -243.16% 124.17% -285.73% -
  Horiz. % -78.48% 97.66% 20.58% 133.45% -93.22% 385.73% 100.00%
EY 14.90 -11.98 -56.83 -8.76 12.54 -3.03 -11.69 -
  YoY % 224.37% 78.92% -548.74% -169.86% 513.86% 74.08% -
  Horiz. % -127.46% 102.48% 486.14% 74.94% -107.27% 25.92% 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 1.54 2.13 1.16 1.04 0.56 0.79 0.83 10.85%
  YoY % -27.70% 83.62% 11.54% 85.71% -29.11% -4.82% -
  Horiz. % 185.54% 256.63% 139.76% 125.30% 67.47% 95.18% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers