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 - 233,795
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 CAGR
RPS 9.34 8.71 7.83 4.98 5.05 5.69 5.65 8.73%
  YoY % 7.23% 11.24% 57.23% -1.39% -11.25% 0.71% -
  Horiz. % 165.31% 154.16% 138.58% 88.14% 89.38% 100.71% 100.00%
EPS 0.61 0.47 0.02 -1.01 0.01 0.01 -0.25 -
  YoY % 29.79% 2,250.00% 101.98% -10,200.00% 0.00% 104.00% -
  Horiz. % -244.00% -188.00% -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 0.1028 0.0822 0.0921 0.0855 0.1376 0.1418 0.1328 -4.18%
  YoY % 25.06% -10.75% 7.72% -37.86% -2.96% 6.78% -
  Horiz. % 77.41% 61.90% 69.35% 64.38% 103.61% 106.78% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers