Highlights

[TPC] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -62.35%    YoY -     -40,212.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 CAGR
Revenue 88,678 78,978 69,333 42,032 15,757 52,582 54,222 8.54%
  YoY % 12.28% 13.91% 64.95% 166.75% -70.03% -3.02% -
  Horiz. % 163.55% 145.66% 127.87% 77.52% 29.06% 96.98% 100.00%
PBT 4,394 3,818 765 -17,645 44 2,600 -1,170 -
  YoY % 15.08% 398.95% 104.34% -40,203.03% -98.31% 322.10% -
  Horiz. % -375.40% -326.20% -65.38% 1,507.29% -3.76% -222.10% 100.00%
Tax 0 0 0 -4 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP 4,394 3,818 765 -17,649 44 2,600 -1,170 -
  YoY % 15.08% 398.95% 104.34% -40,212.12% -98.31% 322.10% -
  Horiz. % -375.40% -326.20% -65.38% 1,507.63% -3.76% -222.10% 100.00%
NP to SH 4,394 3,818 765 -17,649 44 2,600 -1,170 -
  YoY % 15.08% 398.95% 104.34% -40,212.12% -98.31% 322.10% -
  Horiz. % -375.40% -326.20% -65.38% 1,507.63% -3.76% -222.10% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 84,284 75,160 68,568 59,681 15,713 49,982 55,393 7.24%
  YoY % 12.14% 9.61% 14.89% 279.81% -68.56% -9.77% -
  Horiz. % 152.16% 135.68% 123.78% 107.74% 28.37% 90.23% 100.00%
Net Worth 23,999 19,199 20,727 19,983 32,174 33,149 31,129 -4.24%
  YoY % 25.00% -7.37% 3.73% -37.89% -2.94% 6.49% -
  Horiz. % 77.10% 61.68% 66.59% 64.19% 103.36% 106.49% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 CAGR
Net Worth 23,999 19,199 20,727 19,983 32,174 33,149 31,129 -4.24%
  YoY % 25.00% -7.37% 3.73% -37.89% -2.94% 6.49% -
  Horiz. % 77.10% 61.68% 66.59% 64.19% 103.36% 106.49% 100.00%
NOSH 79,999 79,999 79,722 79,932 82,500 85,000 79,818 0.04%
  YoY % -0.00% 0.35% -0.26% -3.11% -2.94% 6.49% -
  Horiz. % 100.23% 100.23% 99.88% 100.14% 103.36% 106.49% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 CAGR
NP Margin 4.96 % 4.84 % 1.10 % -41.99 % 0.28 % 4.94 % -2.16 % -
  YoY % 2.48% 340.00% 102.62% -15,096.43% -94.33% 328.70% -
  Horiz. % -229.63% -224.07% -50.93% 1,943.98% -12.96% -228.70% 100.00%
ROE 18.31 % 19.89 % 3.69 % -88.32 % 0.14 % 7.84 % -3.76 % -
  YoY % -7.94% 439.02% 104.18% -63,185.71% -98.21% 308.51% -
  Horiz. % -486.97% -528.99% -98.14% 2,348.94% -3.72% -208.51% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 CAGR
RPS 110.85 98.72 86.97 52.58 19.10 61.86 67.93 8.50%
  YoY % 12.29% 13.51% 65.41% 175.29% -69.12% -8.94% -
  Horiz. % 163.18% 145.33% 128.03% 77.40% 28.12% 91.06% 100.00%
EPS 5.49 4.77 0.96 -22.07 0.05 3.25 -1.47 -
  YoY % 15.09% 396.88% 104.35% -44,240.00% -98.46% 321.09% -
  Horiz. % -373.47% -324.49% -65.31% 1,501.36% -3.40% -221.09% 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 0.3000 0.2400 0.2600 0.2500 0.3900 0.3900 0.3900 -4.28%
  YoY % 25.00% -7.69% 4.00% -35.90% 0.00% 0.00% -
  Horiz. % 76.92% 61.54% 66.67% 64.10% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 CAGR
RPS 37.93 33.78 29.66 17.98 6.74 22.49 23.19 8.54%
  YoY % 12.29% 13.89% 64.96% 166.77% -70.03% -3.02% -
  Horiz. % 163.56% 145.67% 127.90% 77.53% 29.06% 96.98% 100.00%
EPS 1.88 1.63 0.33 -7.55 0.02 1.11 -0.50 -
  YoY % 15.34% 393.94% 104.37% -37,850.00% -98.20% 322.00% -
  Horiz. % -376.00% -326.00% -66.00% 1,510.00% -4.00% -222.00% 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 0.1027 0.0821 0.0887 0.0855 0.1376 0.1418 0.1331 -4.23%
  YoY % 25.09% -7.44% 3.74% -37.86% -2.96% 6.54% -
  Horiz. % 77.16% 61.68% 66.64% 64.24% 103.38% 106.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/03/11 30/09/09 -
Price 0.5000 0.4100 0.3400 0.3400 0.2500 0.2500 0.1700 -
P/RPS 0.45 0.42 0.39 0.65 1.31 0.40 0.25 10.29%
  YoY % 7.14% 7.69% -40.00% -50.38% 227.50% 60.00% -
  Horiz. % 180.00% 168.00% 156.00% 260.00% 524.00% 160.00% 100.00%
P/EPS 9.10 8.59 35.42 -1.54 468.75 8.17 -11.59 -
  YoY % 5.94% -75.75% 2,400.00% -100.33% 5,637.45% 170.49% -
  Horiz. % -78.52% -74.12% -305.61% 13.29% -4,044.43% -70.49% 100.00%
EY 10.99 11.64 2.82 -64.94 0.21 12.24 -8.63 -
  YoY % -5.58% 312.77% 104.34% -31,023.81% -98.28% 241.83% -
  Horiz. % -127.35% -134.88% -32.68% 752.49% -2.43% -141.83% 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 1.67 1.71 1.31 1.36 0.64 0.64 0.44 24.88%
  YoY % -2.34% 30.53% -3.68% 112.50% 0.00% 45.45% -
  Horiz. % 379.55% 388.64% 297.73% 309.09% 145.45% 145.45% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 CAGR
Date 18/11/15 21/11/14 12/11/13 28/11/12 18/10/11 30/05/11 23/11/09 -
Price 0.5800 0.4000 0.3600 0.2900 0.2800 0.2400 0.2200 -
P/RPS 0.52 0.41 0.41 0.55 1.47 0.39 0.32 8.42%
  YoY % 26.83% 0.00% -25.45% -62.59% 276.92% 21.87% -
  Horiz. % 162.50% 128.12% 128.12% 171.88% 459.38% 121.88% 100.00%
P/EPS 10.56 8.38 37.50 -1.31 525.00 7.85 -15.00 -
  YoY % 26.01% -77.65% 2,962.60% -100.25% 6,587.90% 152.33% -
  Horiz. % -70.40% -55.87% -250.00% 8.73% -3,500.00% -52.33% 100.00%
EY 9.47 11.93 2.67 -76.14 0.19 12.75 -6.67 -
  YoY % -20.62% 346.82% 103.51% -40,173.68% -98.51% 291.15% -
  Horiz. % -141.98% -178.86% -40.03% 1,141.53% -2.85% -191.15% 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 1.93 1.67 1.38 1.16 0.72 0.62 0.56 22.89%
  YoY % 15.57% 21.01% 18.97% 61.11% 16.13% 10.71% -
  Horiz. % 344.64% 298.21% 246.43% 207.14% 128.57% 110.71% 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.
 


 

359  242  497  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