Highlights

[TPC] YoY Annualized Quarter 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 -     35.85%    YoY -     75.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/11 30/06/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 22,757 51,175 48,515 53,537 57,497 44,976 39,107 -10.26%
  YoY % -55.53% 5.48% -9.38% -6.89% 27.84% 15.01% -
  Horiz. % 58.19% 130.86% 124.06% 136.90% 147.02% 115.01% 100.00%
PBT -2,033 1,843 471 -877 -3,568 -7,922 -13,890 -31.90%
  YoY % -210.31% 291.30% 153.71% 75.42% 54.96% 42.97% -
  Horiz. % 14.64% -13.27% -3.39% 6.31% 25.69% 57.03% 100.00%
Tax 0 207 0 126 483 726 2,042 -
  YoY % 0.00% 0.00% 0.00% -73.91% -33.47% -64.45% -
  Horiz. % 0.00% 10.14% 0.00% 6.17% 23.65% 35.55% 100.00%
NP -2,033 2,050 471 -751 -3,085 -7,196 -11,848 -29.70%
  YoY % -199.17% 335.24% 162.72% 75.66% 57.13% 39.26% -
  Horiz. % 17.16% -17.30% -3.98% 6.34% 26.04% 60.74% 100.00%
NP to SH -2,033 2,050 471 -751 -3,085 -7,196 -11,848 -29.70%
  YoY % -199.17% 335.24% 162.72% 75.66% 57.13% 39.26% -
  Horiz. % 17.16% -17.30% -3.98% 6.34% 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% 100.00% - - - - -
Total Cost 24,790 49,125 48,044 54,288 60,582 52,172 50,955 -13.41%
  YoY % -49.54% 2.25% -11.50% -10.39% 16.12% 2.39% -
  Horiz. % 48.65% 96.41% 94.29% 106.54% 118.89% 102.39% 100.00%
Net Worth 32,816 28,971 31,133 31,282 31,988 34,380 38,399 -3.09%
  YoY % 13.27% -6.95% -0.48% -2.21% -6.96% -10.47% -
  Horiz. % 85.46% 75.45% 81.08% 81.47% 83.30% 89.53% 100.00%
Dividend
31/12/11 30/06/11 31/12/10 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
31/12/11 30/06/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 32,816 28,971 31,133 31,282 31,988 34,380 38,399 -3.09%
  YoY % 13.27% -6.95% -0.48% -2.21% -6.96% -10.47% -
  Horiz. % 85.46% 75.45% 81.08% 81.47% 83.30% 89.53% 100.00%
NOSH 80,039 74,285 79,830 80,212 79,972 79,955 79,999 0.01%
  YoY % 7.75% -6.95% -0.48% 0.30% 0.02% -0.06% -
  Horiz. % 100.05% 92.86% 99.79% 100.27% 99.97% 99.94% 100.00%
Ratio Analysis
31/12/11 30/06/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -8.93 % 4.01 % 0.97 % -1.40 % -5.37 % -16.00 % -30.30 % -21.67%
  YoY % -322.69% 313.40% 169.29% 73.93% 66.44% 47.19% -
  Horiz. % 29.47% -13.23% -3.20% 4.62% 17.72% 52.81% 100.00%
ROE -6.20 % 7.08 % 1.51 % -2.40 % -9.64 % -20.93 % -30.85 % -27.44%
  YoY % -187.57% 368.87% 162.92% 75.10% 53.94% 32.16% -
  Horiz. % 20.10% -22.95% -4.89% 7.78% 31.25% 67.84% 100.00%
Per Share
31/12/11 30/06/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.43 68.89 60.77 66.74 71.90 56.25 48.88 -10.27%
  YoY % -58.73% 13.36% -8.95% -7.18% 27.82% 15.08% -
  Horiz. % 58.16% 140.94% 124.32% 136.54% 147.09% 115.08% 100.00%
EPS -2.54 2.56 0.59 -0.94 -3.86 -9.00 -14.81 -29.70%
  YoY % -199.22% 333.90% 162.77% 75.65% 57.11% 39.23% -
  Horiz. % 17.15% -17.29% -3.98% 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 0.4100 0.3900 0.3900 0.3900 0.4000 0.4300 0.4800 -3.10%
  YoY % 5.13% 0.00% 0.00% -2.50% -6.98% -10.42% -
  Horiz. % 85.42% 81.25% 81.25% 81.25% 83.33% 89.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/11 30/06/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.73 21.89 20.75 22.90 24.59 19.24 16.73 -10.27%
  YoY % -55.55% 5.49% -9.39% -6.87% 27.81% 15.00% -
  Horiz. % 58.16% 130.84% 124.03% 136.88% 146.98% 115.00% 100.00%
EPS -0.87 0.88 0.20 -0.32 -1.32 -3.08 -5.07 -29.70%
  YoY % -198.86% 340.00% 162.50% 75.76% 57.14% 39.25% -
  Horiz. % 17.16% -17.36% -3.94% 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 0.1404 0.1239 0.1332 0.1338 0.1368 0.1471 0.1642 -3.08%
  YoY % 13.32% -6.98% -0.45% -2.19% -7.00% -10.41% -
  Horiz. % 85.51% 75.46% 81.12% 81.49% 83.31% 89.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/06/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/12/11 30/06/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.2900 0.2500 0.2400 0.2500 0.1000 0.1600 0.2400 -
P/RPS 1.02 0.36 0.39 0.37 0.14 0.28 0.49 15.78%
  YoY % 183.33% -7.69% 5.41% 164.29% -50.00% -42.86% -
  Horiz. % 208.16% 73.47% 79.59% 75.51% 28.57% 57.14% 100.00%
P/EPS -11.42 9.06 40.68 -26.70 -2.59 -1.78 -1.62 47.75%
  YoY % -226.05% -77.73% 252.36% -930.89% -45.51% -9.88% -
  Horiz. % 704.94% -559.26% -2,511.11% 1,648.15% 159.88% 109.88% 100.00%
EY -8.76 11.04 2.46 -3.75 -38.58 -56.25 -61.71 -32.31%
  YoY % -179.35% 348.78% 165.60% 90.28% 31.41% 8.85% -
  Horiz. % 14.20% -17.89% -3.99% 6.08% 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 0.71 0.64 0.62 0.64 0.25 0.37 0.50 7.26%
  YoY % 10.94% 3.23% -3.12% 156.00% -32.43% -26.00% -
  Horiz. % 142.00% 128.00% 124.00% 128.00% 50.00% 74.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/06/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/02/12 26/08/11 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.3000 0.2200 0.2200 0.3100 0.3300 0.1700 0.2500 -
P/RPS 1.06 0.32 0.36 0.46 0.46 0.30 0.51 15.75%
  YoY % 231.25% -11.11% -21.74% 0.00% 53.33% -41.18% -
  Horiz. % 207.84% 62.75% 70.59% 90.20% 90.20% 58.82% 100.00%
P/EPS -11.81 7.97 37.29 -33.11 -8.55 -1.89 -1.69 47.50%
  YoY % -248.18% -78.63% 212.62% -287.25% -352.38% -11.83% -
  Horiz. % 698.82% -471.60% -2,206.51% 1,959.17% 505.92% 111.83% 100.00%
EY -8.47 12.54 2.68 -3.02 -11.69 -52.94 -59.24 -32.21%
  YoY % -167.54% 367.91% 188.74% 74.17% 77.92% 10.63% -
  Horiz. % 14.30% -21.17% -4.52% 5.10% 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 0.73 0.56 0.56 0.79 0.83 0.40 0.52 7.02%
  YoY % 30.36% 0.00% -29.11% -4.82% 107.50% -23.08% -
  Horiz. % 140.38% 107.69% 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.
 


 

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