Highlights

[TPC] YoY Annualized Quarter 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 QoQ -     -632.19%    YoY -     69.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 82,686 89,073 83,608 73,231 46,634 22,757 48,515 9.28%
  YoY % -7.17% 6.54% 14.17% 57.03% 104.92% -53.09% -
  Horiz. % 170.43% 183.60% 172.33% 150.95% 96.12% 46.91% 100.00%
PBT 5,425 4,038 4,432 -4,073 -13,215 -2,033 471 50.22%
  YoY % 34.35% -8.89% 208.81% 69.18% -550.02% -531.63% -
  Horiz. % 1,151.80% 857.32% 940.98% -864.76% -2,805.73% -431.63% 100.00%
Tax -1,538 -204 332 0 13 0 0 -
  YoY % -653.92% -161.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -11,830.77% -1,569.23% 2,553.85% 0.00% 100.00% - -
NP 3,887 3,834 4,764 -4,073 -13,202 -2,033 471 42.11%
  YoY % 1.38% -19.52% 216.97% 69.15% -549.39% -531.63% -
  Horiz. % 825.27% 814.01% 1,011.46% -864.76% -2,802.97% -431.63% 100.00%
NP to SH 3,887 3,834 4,764 -4,073 -13,202 -2,033 471 42.11%
  YoY % 1.38% -19.52% 216.97% 69.15% -549.39% -531.63% -
  Horiz. % 825.27% 814.01% 1,011.46% -864.76% -2,802.97% -431.63% 100.00%
Tax Rate 28.35 % 5.05 % -7.49 % - % - % - % - % -
  YoY % 461.39% 167.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -378.50% -67.42% 100.00% - - - -
Total Cost 78,799 85,239 78,844 77,304 59,836 24,790 48,044 8.59%
  YoY % -7.56% 8.11% 1.99% 29.19% 141.37% -48.40% -
  Horiz. % 164.01% 177.42% 164.11% 160.90% 124.54% 51.60% 100.00%
Net Worth 69,369 24,812 20,782 16,003 20,025 32,816 31,133 14.27%
  YoY % 179.57% 19.39% 29.86% -20.08% -38.98% 5.40% -
  Horiz. % 222.81% 79.70% 66.75% 51.40% 64.32% 105.40% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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 31/12/10 CAGR
Net Worth 69,369 24,812 20,782 16,003 20,025 32,816 31,133 14.27%
  YoY % 179.57% 19.39% 29.86% -20.08% -38.98% 5.40% -
  Horiz. % 222.81% 79.70% 66.75% 51.40% 64.32% 105.40% 100.00%
NOSH 223,771 80,041 79,932 80,019 80,103 80,039 79,830 18.72%
  YoY % 179.57% 0.14% -0.11% -0.10% 0.08% 0.26% -
  Horiz. % 280.31% 100.26% 100.13% 100.24% 100.34% 100.26% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.70 % 4.30 % 5.70 % -5.56 % -28.31 % -8.93 % 0.97 % 30.05%
  YoY % 9.30% -24.56% 202.52% 80.36% -217.02% -1,020.62% -
  Horiz. % 484.54% 443.30% 587.63% -573.20% -2,918.56% -920.62% 100.00%
ROE 5.60 % 15.45 % 22.92 % -25.45 % -65.93 % -6.20 % 1.51 % 24.39%
  YoY % -63.75% -32.59% 190.06% 61.40% -963.39% -510.60% -
  Horiz. % 370.86% 1,023.18% 1,517.88% -1,685.43% -4,366.23% -410.60% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 36.95 111.28 104.60 91.52 58.22 28.43 60.77 -7.95%
  YoY % -66.80% 6.39% 14.29% 57.20% 104.78% -53.22% -
  Horiz. % 60.80% 183.12% 172.12% 150.60% 95.80% 46.78% 100.00%
EPS 1.74 4.79 5.96 -5.09 -16.50 -2.54 0.59 19.73%
  YoY % -63.67% -19.63% 217.09% 69.15% -549.61% -530.51% -
  Horiz. % 294.92% 811.86% 1,010.17% -862.71% -2,796.61% -430.51% 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 0.4100 0.3900 -3.75%
  YoY % 0.00% 19.23% 30.00% -20.00% -39.02% 5.13% -
  Horiz. % 79.49% 79.49% 66.67% 51.28% 64.10% 105.13% 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 31/12/10 CAGR
RPS 35.37 38.10 35.76 31.32 19.95 9.73 20.75 9.29%
  YoY % -7.17% 6.54% 14.18% 56.99% 105.04% -53.11% -
  Horiz. % 170.46% 183.61% 172.34% 150.94% 96.14% 46.89% 100.00%
EPS 1.66 1.64 2.04 -1.74 -5.65 -0.87 0.20 42.25%
  YoY % 1.22% -19.61% 217.24% 69.20% -549.43% -535.00% -
  Horiz. % 830.00% 820.00% 1,020.00% -870.00% -2,825.00% -435.00% 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 0.2967 0.1061 0.0889 0.0685 0.0857 0.1404 0.1332 14.27%
  YoY % 179.64% 19.35% 29.78% -20.07% -38.96% 5.41% -
  Horiz. % 222.75% 79.65% 66.74% 51.43% 64.34% 105.41% 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 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.4950 0.3750 0.4050 0.3550 0.2900 0.2900 0.2400 -
P/RPS 1.34 0.34 0.39 0.39 0.50 1.02 0.39 22.82%
  YoY % 294.12% -12.82% 0.00% -22.00% -50.98% 161.54% -
  Horiz. % 343.59% 87.18% 100.00% 100.00% 128.21% 261.54% 100.00%
P/EPS 28.50 7.83 6.80 -6.97 -1.76 -11.42 40.68 -5.75%
  YoY % 263.98% 15.15% 197.56% -296.02% 84.59% -128.07% -
  Horiz. % 70.06% 19.25% 16.72% -17.13% -4.33% -28.07% 100.00%
EY 3.51 12.77 14.72 -14.34 -56.83 -8.76 2.46 6.10%
  YoY % -72.51% -13.25% 202.65% 74.77% -548.74% -456.10% -
  Horiz. % 142.68% 519.11% 598.37% -582.93% -2,310.16% -356.10% 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 0.71 0.62 17.10%
  YoY % 32.23% -22.44% -12.36% 53.45% 63.38% 14.52% -
  Horiz. % 258.06% 195.16% 251.61% 287.10% 187.10% 114.52% 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 31/12/10 CAGR
Date 28/02/17 25/02/16 26/02/15 26/02/14 27/02/13 29/02/12 28/02/11 -
Price 0.5000 0.3950 0.4000 0.4250 0.2900 0.3000 0.2200 -
P/RPS 1.35 0.35 0.38 0.46 0.50 1.06 0.36 24.62%
  YoY % 285.71% -7.89% -17.39% -8.00% -52.83% 194.44% -
  Horiz. % 375.00% 97.22% 105.56% 127.78% 138.89% 294.44% 100.00%
P/EPS 28.78 8.25 6.71 -8.35 -1.76 -11.81 37.29 -4.22%
  YoY % 248.85% 22.95% 180.36% -374.43% 85.10% -131.67% -
  Horiz. % 77.18% 22.12% 17.99% -22.39% -4.72% -31.67% 100.00%
EY 3.47 12.13 14.90 -11.98 -56.83 -8.47 2.68 4.40%
  YoY % -71.39% -18.59% 224.37% 78.92% -570.96% -416.04% -
  Horiz. % 129.48% 452.61% 555.97% -447.01% -2,120.52% -316.04% 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 0.73 0.56 19.23%
  YoY % 26.77% -17.53% -27.70% 83.62% 58.90% 30.36% -
  Horiz. % 287.50% 226.79% 275.00% 380.36% 207.14% 130.36% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers