Highlights

[TPC] YoY Quarter Result on 2009-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 23-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -305.30%    YoY -     -18.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 11,654 11,818 13,293 13,209 15,127 11,732 9,858 2.83%
  YoY % -1.39% -11.10% 0.64% -12.68% 28.94% 19.01% -
  Horiz. % 118.22% 119.88% 134.84% 133.99% 153.45% 119.01% 100.00%
PBT -2,366 33 34 -581 -467 126 -2,518 -1.03%
  YoY % -7,269.70% -2.94% 105.85% -24.41% -470.63% 105.00% -
  Horiz. % 93.96% -1.31% -1.35% 23.07% 18.55% -5.00% 100.00%
Tax 0 0 0 0 -24 0 -947 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 2.53% -0.00% 100.00%
NP -2,366 33 34 -581 -491 126 -3,465 -6.16%
  YoY % -7,269.70% -2.94% 105.85% -18.33% -489.68% 103.64% -
  Horiz. % 68.28% -0.95% -0.98% 16.77% 14.17% -3.64% 100.00%
NP to SH -2,366 33 34 -581 -491 126 -3,465 -6.16%
  YoY % -7,269.70% -2.94% 105.85% -18.33% -489.68% 103.64% -
  Horiz. % 68.28% -0.95% -0.98% 16.77% 14.17% -3.64% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 14,020 11,785 13,259 13,790 15,618 11,606 13,323 0.85%
  YoY % 18.96% -11.12% -3.85% -11.70% 34.57% -12.89% -
  Horiz. % 105.23% 88.46% 99.52% 103.51% 117.23% 87.11% 100.00%
Net Worth 19,983 32,174 33,149 31,039 32,196 34,650 44,012 -12.32%
  YoY % -37.89% -2.94% 6.80% -3.59% -7.08% -21.27% -
  Horiz. % 45.40% 73.10% 75.32% 70.52% 73.15% 78.73% 100.00%
Dividend
30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 19,983 32,174 33,149 31,039 32,196 34,650 44,012 -12.32%
  YoY % -37.89% -2.94% 6.80% -3.59% -7.08% -21.27% -
  Horiz. % 45.40% 73.10% 75.32% 70.52% 73.15% 78.73% 100.00%
NOSH 79,932 82,500 85,000 79,589 80,491 78,750 80,023 -0.02%
  YoY % -3.11% -2.94% 6.80% -1.12% 2.21% -1.59% -
  Horiz. % 99.89% 103.10% 106.22% 99.46% 100.59% 98.41% 100.00%
Ratio Analysis
30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -20.30 % 0.28 % 0.26 % -4.40 % -3.25 % 1.07 % -35.15 % -8.74%
  YoY % -7,350.00% 7.69% 105.91% -35.38% -403.74% 103.04% -
  Horiz. % 57.75% -0.80% -0.74% 12.52% 9.25% -3.04% 100.00%
ROE -11.84 % 0.10 % 0.10 % -1.87 % -1.53 % 0.36 % -7.87 % 7.04%
  YoY % -11,940.00% 0.00% 105.35% -22.22% -525.00% 104.57% -
  Horiz. % 150.44% -1.27% -1.27% 23.76% 19.44% -4.57% 100.00%
Per Share
30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.58 14.32 15.64 16.60 18.79 14.90 12.32 2.84%
  YoY % 1.82% -8.44% -5.78% -11.66% 26.11% 20.94% -
  Horiz. % 118.34% 116.23% 126.95% 134.74% 152.52% 120.94% 100.00%
EPS -2.96 0.04 0.04 -0.73 -0.61 0.16 -4.33 -6.14%
  YoY % -7,500.00% 0.00% 105.48% -19.67% -481.25% 103.70% -
  Horiz. % 68.36% -0.92% -0.92% 16.86% 14.09% -3.70% 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 0.2500 0.3900 0.3900 0.3900 0.4000 0.4400 0.5500 -12.30%
  YoY % -35.90% 0.00% 0.00% -2.50% -9.09% -20.00% -
  Horiz. % 45.45% 70.91% 70.91% 70.91% 72.73% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.98 5.05 5.69 5.65 6.47 5.02 4.22 2.80%
  YoY % -1.39% -11.25% 0.71% -12.67% 28.88% 18.96% -
  Horiz. % 118.01% 119.67% 134.83% 133.89% 153.32% 118.96% 100.00%
EPS -1.01 0.01 0.01 -0.25 -0.21 0.05 -1.48 -6.16%
  YoY % -10,200.00% 0.00% 104.00% -19.05% -520.00% 103.38% -
  Horiz. % 68.24% -0.68% -0.68% 16.89% 14.19% -3.38% 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 0.0855 0.1376 0.1418 0.1328 0.1377 0.1482 0.1883 -12.32%
  YoY % -37.86% -2.96% 6.78% -3.56% -7.09% -21.30% -
  Horiz. % 45.41% 73.07% 75.31% 70.53% 73.13% 78.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 31/03/11 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.3400 0.2500 0.2500 0.1700 0.2500 0.1900 0.2500 -
P/RPS 2.33 1.75 1.60 1.02 1.33 1.28 2.03 2.32%
  YoY % 33.14% 9.37% 56.86% -23.31% 3.91% -36.95% -
  Horiz. % 114.78% 86.21% 78.82% 50.25% 65.52% 63.05% 100.00%
P/EPS -11.49 625.00 625.00 -23.29 -40.98 118.75 -5.77 12.15%
  YoY % -101.84% 0.00% 2,783.55% 43.17% -134.51% 2,158.06% -
  Horiz. % 199.13% -10,831.89% -10,831.89% 403.64% 710.23% -2,058.06% 100.00%
EY -8.71 0.16 0.16 -4.29 -2.44 0.84 -17.32 -10.82%
  YoY % -5,543.75% 0.00% 103.73% -75.82% -390.48% 104.85% -
  Horiz. % 50.29% -0.92% -0.92% 24.77% 14.09% -4.85% 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 1.36 0.64 0.64 0.44 0.63 0.43 0.45 20.22%
  YoY % 112.50% 0.00% 45.45% -30.16% 46.51% -4.44% -
  Horiz. % 302.22% 142.22% 142.22% 97.78% 140.00% 95.56% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 18/10/11 30/05/11 23/11/09 21/11/08 26/11/07 24/11/06 -
Price 0.2900 0.2800 0.2400 0.2200 0.1700 0.1700 0.2500 -
P/RPS 1.99 1.95 1.53 1.33 0.90 1.14 2.03 -0.33%
  YoY % 2.05% 27.45% 15.04% 47.78% -21.05% -43.84% -
  Horiz. % 98.03% 96.06% 75.37% 65.52% 44.33% 56.16% 100.00%
P/EPS -9.80 700.00 600.00 -30.14 -27.87 106.25 -5.77 9.22%
  YoY % -101.40% 16.67% 2,090.71% -8.14% -126.23% 1,941.42% -
  Horiz. % 169.84% -12,131.72% -10,398.61% 522.36% 483.02% -1,841.42% 100.00%
EY -10.21 0.14 0.17 -3.32 -3.59 0.94 -17.32 -8.42%
  YoY % -7,392.86% -17.65% 105.12% 7.52% -481.91% 105.43% -
  Horiz. % 58.95% -0.81% -0.98% 19.17% 20.73% -5.43% 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 1.16 0.72 0.62 0.56 0.43 0.39 0.45 17.08%
  YoY % 61.11% 16.13% 10.71% 30.23% 10.26% -13.33% -
  Horiz. % 257.78% 160.00% 137.78% 124.44% 95.56% 86.67% 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.
 


 

240  224  497  1304 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.22-0.025 
 WCEHB 0.325+0.02 
 AT 0.050.00 
 TDM 0.32+0.01 
 DGB 0.1450.00 
 KNM-WB 0.04-0.005 
 FGV 1.47+0.05 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers