Highlights

[TPC] YoY 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 -     -29.86%    YoY -     -7,269.70%
Quarter Report


View:


Show?  YoY % Horiz. %

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 21,828 20,368 18,317 11,654 11,818 13,293 13,209 8.73%
  YoY % 7.17% 11.20% 57.17% -1.39% -11.10% 0.64% -
  Horiz. % 165.25% 154.20% 138.67% 88.23% 89.47% 100.64% 100.00%
PBT 1,434 1,089 58 -2,366 33 34 -581 -
  YoY % 31.68% 1,777.59% 102.45% -7,269.70% -2.94% 105.85% -
  Horiz. % -246.82% -187.44% -9.98% 407.23% -5.68% -5.85% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 1,434 1,089 58 -2,366 33 34 -581 -
  YoY % 31.68% 1,777.59% 102.45% -7,269.70% -2.94% 105.85% -
  Horiz. % -246.82% -187.44% -9.98% 407.23% -5.68% -5.85% 100.00%
NP to SH 1,434 1,089 58 -2,366 33 34 -581 -
  YoY % 31.68% 1,777.59% 102.45% -7,269.70% -2.94% 105.85% -
  Horiz. % -246.82% -187.44% -9.98% 407.23% -5.68% -5.85% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 20,394 19,279 18,259 14,020 11,785 13,259 13,790 6.74%
  YoY % 5.78% 5.59% 30.24% 18.96% -11.12% -3.85% -
  Horiz. % 147.89% 139.80% 132.41% 101.67% 85.46% 96.15% 100.00%
Net Worth 24,033 19,217 21,542 19,983 32,174 33,149 31,039 -4.17%
  YoY % 25.06% -10.79% 7.81% -37.89% -2.94% 6.80% -
  Horiz. % 77.43% 61.91% 69.40% 64.38% 103.66% 106.80% 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 24,033 19,217 21,542 19,983 32,174 33,149 31,039 -4.17%
  YoY % 25.06% -10.79% 7.81% -37.89% -2.94% 6.80% -
  Horiz. % 77.43% 61.91% 69.40% 64.38% 103.66% 106.80% 100.00%
NOSH 80,111 80,073 82,857 79,932 82,500 85,000 79,589 0.11%
  YoY % 0.05% -3.36% 3.66% -3.11% -2.94% 6.80% -
  Horiz. % 100.66% 100.61% 104.11% 100.43% 103.66% 106.80% 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 6.57 % 5.35 % 0.32 % -20.30 % 0.28 % 0.26 % -4.40 % -
  YoY % 22.80% 1,571.87% 101.58% -7,350.00% 7.69% 105.91% -
  Horiz. % -149.32% -121.59% -7.27% 461.36% -6.36% -5.91% 100.00%
ROE 5.97 % 5.67 % 0.27 % -11.84 % 0.10 % 0.10 % -1.87 % -
  YoY % 5.29% 2,000.00% 102.28% -11,940.00% 0.00% 105.35% -
  Horiz. % -319.25% -303.21% -14.44% 633.16% -5.35% -5.35% 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 27.25 25.44 22.11 14.58 14.32 15.64 16.60 8.61%
  YoY % 7.11% 15.06% 51.65% 1.82% -8.44% -5.78% -
  Horiz. % 164.16% 153.25% 133.19% 87.83% 86.27% 94.22% 100.00%
EPS 1.79 1.36 0.07 -2.96 0.04 0.04 -0.73 -
  YoY % 31.62% 1,842.86% 102.36% -7,500.00% 0.00% 105.48% -
  Horiz. % -245.21% -186.30% -9.59% 405.48% -5.48% -5.48% 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 - 234,878
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 CAGR
RPS 9.29 8.67 7.80 4.96 5.03 5.66 5.62 8.73%
  YoY % 7.15% 11.15% 57.26% -1.39% -11.13% 0.71% -
  Horiz. % 165.30% 154.27% 138.79% 88.26% 89.50% 100.71% 100.00%
EPS 0.61 0.46 0.02 -1.01 0.01 0.01 -0.25 -
  YoY % 32.61% 2,200.00% 101.98% -10,200.00% 0.00% 104.00% -
  Horiz. % -244.00% -184.00% -8.00% 404.00% -4.00% -4.00% 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 0.1023 0.0818 0.0917 0.0851 0.1370 0.1411 0.1322 -4.18%
  YoY % 25.06% -10.80% 7.76% -37.88% -2.91% 6.73% -
  Horiz. % 77.38% 61.88% 69.36% 64.37% 103.63% 106.73% 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 1.84 1.61 1.54 2.33 1.75 1.60 1.02 10.33%
  YoY % 14.29% 4.55% -33.91% 33.14% 9.37% 56.86% -
  Horiz. % 180.39% 157.84% 150.98% 228.43% 171.57% 156.86% 100.00%
P/EPS 27.93 30.15 485.71 -11.49 625.00 625.00 -23.29 -
  YoY % -7.36% -93.79% 4,327.24% -101.84% 0.00% 2,783.55% -
  Horiz. % -119.92% -129.45% -2,085.49% 49.33% -2,683.55% -2,683.55% 100.00%
EY 3.58 3.32 0.21 -8.71 0.16 0.16 -4.29 -
  YoY % 7.83% 1,480.95% 102.41% -5,543.75% 0.00% 103.73% -
  Horiz. % -83.45% -77.39% -4.90% 203.03% -3.73% -3.73% 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 2.13 1.57 1.63 1.99 1.95 1.53 1.33 8.16%
  YoY % 35.67% -3.68% -18.09% 2.05% 27.45% 15.04% -
  Horiz. % 160.15% 118.05% 122.56% 149.62% 146.62% 115.04% 100.00%
P/EPS 32.40 29.41 514.29 -9.80 700.00 600.00 -30.14 -
  YoY % 10.17% -94.28% 5,347.86% -101.40% 16.67% 2,090.71% -
  Horiz. % -107.50% -97.58% -1,706.34% 32.51% -2,322.50% -1,990.71% 100.00%
EY 3.09 3.40 0.19 -10.21 0.14 0.17 -3.32 -
  YoY % -9.12% 1,689.47% 101.86% -7,392.86% -17.65% 105.12% -
  Horiz. % -93.07% -102.41% -5.72% 307.53% -4.22% -5.12% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

322  577  556  654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 PTRANS 0.29+0.005 
 MNC 0.04-0.005 
 SMTRACK 0.37-0.005 
 IKHMAS 0.17-0.01 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

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