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 - 234,943
30/09/12 30/09/11 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.96 5.03 5.66 5.62 6.44 4.99 4.20 2.81%
  YoY % -1.39% -11.13% 0.71% -12.73% 29.06% 18.81% -
  Horiz. % 118.10% 119.76% 134.76% 133.81% 153.33% 118.81% 100.00%
EPS -1.01 0.01 0.01 -0.25 -0.21 0.05 -1.47 -6.06%
  YoY % -10,200.00% 0.00% 104.00% -19.05% -520.00% 103.40% -
  Horiz. % 68.71% -0.68% -0.68% 17.01% 14.29% -3.40% 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 0.0851 0.1369 0.1411 0.1321 0.1370 0.1475 0.1873 -12.31%
  YoY % -37.84% -2.98% 6.81% -3.58% -7.12% -21.25% -
  Horiz. % 45.44% 73.09% 75.33% 70.53% 73.14% 78.75% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  625  534  1077 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.71+0.11 
 VSOLAR 0.0350.00 
 ASB 0.18+0.015 
 LUSTER 0.1750.00 
 KGROUP-OR 0.0050.00 
 MAHSING 1.02-0.02 
 XOX 0.11+0.005 
 KANGER 0.1750.00 
 AT 0.085+0.005 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS