Highlights

[TPC] YoY Annual (Unaudited) Result on 2013-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend YoY -     69.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 CAGR
Revenue 82,686 89,073 83,608 73,231 46,634 22,757 51,175 9.10%
  YoY % -7.17% 6.54% 14.17% 57.03% 104.92% -55.53% -
  Horiz. % 161.57% 174.06% 163.38% 143.10% 91.13% 44.47% 100.00%
PBT 5,425 4,038 4,432 -4,073 -13,215 -2,033 1,843 21.65%
  YoY % 34.35% -8.89% 208.81% 69.18% -550.02% -210.31% -
  Horiz. % 294.36% 219.10% 240.48% -221.00% -717.04% -110.31% 100.00%
Tax -1,538 -204 332 0 13 0 207 -
  YoY % -653.92% -161.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -743.00% -98.55% 160.39% 0.00% 6.28% 0.00% 100.00%
NP 3,887 3,834 4,764 -4,073 -13,202 -2,033 2,050 12.31%
  YoY % 1.38% -19.52% 216.97% 69.15% -549.39% -199.17% -
  Horiz. % 189.61% 187.02% 232.39% -198.68% -644.00% -99.17% 100.00%
NP to SH 3,887 3,834 4,764 -4,073 -13,202 -2,033 2,050 12.31%
  YoY % 1.38% -19.52% 216.97% 69.15% -549.39% -199.17% -
  Horiz. % 189.61% 187.02% 232.39% -198.68% -644.00% -99.17% 100.00%
Tax Rate 28.35 % 5.05 % -7.49 % - % - % - % -11.23 % -
  YoY % 461.39% 167.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -252.45% -44.97% 66.70% 0.00% 0.00% 0.00% 100.00%
Total Cost 78,799 85,239 78,844 77,304 59,836 24,790 49,125 8.96%
  YoY % -7.56% 8.11% 1.99% 29.19% 141.37% -49.54% -
  Horiz. % 160.41% 173.51% 160.50% 157.36% 121.80% 50.46% 100.00%
Net Worth 69,369 24,812 20,782 16,003 20,025 22,400 28,971 17.17%
  YoY % 179.57% 19.39% 29.86% -20.08% -10.60% -22.68% -
  Horiz. % 239.44% 85.65% 71.73% 55.24% 69.12% 77.32% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 CAGR
Net Worth 69,369 24,812 20,782 16,003 20,025 22,400 28,971 17.17%
  YoY % 179.57% 19.39% 29.86% -20.08% -10.60% -22.68% -
  Horiz. % 239.44% 85.65% 71.73% 55.24% 69.12% 77.32% 100.00%
NOSH 223,771 80,041 79,932 80,019 80,103 80,000 74,285 22.16%
  YoY % 179.57% 0.14% -0.11% -0.10% 0.13% 7.69% -
  Horiz. % 301.23% 107.75% 107.60% 107.72% 107.83% 107.69% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 CAGR
NP Margin 4.70 % 4.30 % 5.70 % -5.56 % -28.31 % -8.93 % 4.01 % 2.92%
  YoY % 9.30% -24.56% 202.52% 80.36% -217.02% -322.69% -
  Horiz. % 117.21% 107.23% 142.14% -138.65% -705.98% -222.69% 100.00%
ROE 5.60 % 15.45 % 22.92 % -25.45 % -65.93 % -9.08 % 7.08 % -4.17%
  YoY % -63.75% -32.59% 190.06% 61.40% -626.10% -228.25% -
  Horiz. % 79.10% 218.22% 323.73% -359.46% -931.21% -128.25% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 CAGR
RPS 36.95 111.28 104.60 91.52 58.22 28.45 68.89 -10.69%
  YoY % -66.80% 6.39% 14.29% 57.20% 104.64% -58.70% -
  Horiz. % 53.64% 161.53% 151.84% 132.85% 84.51% 41.30% 100.00%
EPS 1.74 4.79 5.96 -5.09 -16.50 -2.54 2.56 -6.77%
  YoY % -63.67% -19.63% 217.09% 69.15% -549.61% -199.22% -
  Horiz. % 67.97% 187.11% 232.81% -198.83% -644.53% -99.22% 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 0.3100 0.3100 0.2600 0.2000 0.2500 0.2800 0.3900 -4.08%
  YoY % 0.00% 19.23% 30.00% -20.00% -10.71% -28.21% -
  Horiz. % 79.49% 79.49% 66.67% 51.28% 64.10% 71.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 CAGR
RPS 35.37 38.10 35.76 31.32 19.95 9.73 21.89 9.10%
  YoY % -7.17% 6.54% 14.18% 56.99% 105.04% -55.55% -
  Horiz. % 161.58% 174.05% 163.36% 143.08% 91.14% 44.45% 100.00%
EPS 1.66 1.64 2.04 -1.74 -5.65 -0.87 0.88 12.21%
  YoY % 1.22% -19.61% 217.24% 69.20% -549.43% -198.86% -
  Horiz. % 188.64% 186.36% 231.82% -197.73% -642.05% -98.86% 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 0.2967 0.1061 0.0889 0.0685 0.0857 0.0958 0.1239 17.17%
  YoY % 179.64% 19.35% 29.78% -20.07% -10.54% -22.68% -
  Horiz. % 239.47% 85.63% 71.75% 55.29% 69.17% 77.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/11 -
Price 0.4950 0.3750 0.4050 0.3550 0.2900 0.2900 0.2500 -
P/RPS 1.34 0.34 0.39 0.39 0.50 1.02 0.36 26.94%
  YoY % 294.12% -12.82% 0.00% -22.00% -50.98% 183.33% -
  Horiz. % 372.22% 94.44% 108.33% 108.33% 138.89% 283.33% 100.00%
P/EPS 28.50 7.83 6.80 -6.97 -1.76 -11.41 9.06 23.12%
  YoY % 263.98% 15.15% 197.56% -296.02% 84.57% -225.94% -
  Horiz. % 314.57% 86.42% 75.06% -76.93% -19.43% -125.94% 100.00%
EY 3.51 12.77 14.72 -14.34 -56.83 -8.76 11.04 -18.78%
  YoY % -72.51% -13.25% 202.65% 74.77% -548.74% -179.35% -
  Horiz. % 31.79% 115.67% 133.33% -129.89% -514.76% -79.35% 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 1.60 1.21 1.56 1.78 1.16 1.04 0.64 18.09%
  YoY % 32.23% -22.44% -12.36% 53.45% 11.54% 62.50% -
  Horiz. % 250.00% 189.06% 243.75% 278.12% 181.25% 162.50% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/11 CAGR
Date 28/02/17 25/02/16 26/02/15 26/02/14 27/02/13 28/08/12 26/08/11 -
Price 0.5000 0.3950 0.4000 0.4250 0.2900 0.2900 0.2200 -
P/RPS 1.35 0.35 0.38 0.46 0.50 1.02 0.32 29.86%
  YoY % 285.71% -7.89% -17.39% -8.00% -50.98% 218.75% -
  Horiz. % 421.88% 109.38% 118.75% 143.75% 156.25% 318.75% 100.00%
P/EPS 28.78 8.25 6.71 -8.35 -1.76 -11.41 7.97 26.24%
  YoY % 248.85% 22.95% 180.36% -374.43% 84.57% -243.16% -
  Horiz. % 361.10% 103.51% 84.19% -104.77% -22.08% -143.16% 100.00%
EY 3.47 12.13 14.90 -11.98 -56.83 -8.76 12.54 -20.80%
  YoY % -71.39% -18.59% 224.37% 78.92% -548.74% -169.86% -
  Horiz. % 27.67% 96.73% 118.82% -95.53% -453.19% -69.86% 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 1.61 1.27 1.54 2.13 1.16 1.04 0.56 21.13%
  YoY % 26.77% -17.53% -27.70% 83.62% 11.54% 85.71% -
  Horiz. % 287.50% 226.79% 275.00% 380.36% 207.14% 185.71% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers