Highlights

[TPC] YoY Quarter Result on 2013-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 12-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -89.98%    YoY -     102.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 CAGR
Revenue 21,266 21,828 20,368 18,317 11,654 11,818 13,293 8.91%
  YoY % -2.57% 7.17% 11.20% 57.17% -1.39% -11.10% -
  Horiz. % 159.98% 164.21% 153.22% 137.79% 87.67% 88.90% 100.00%
PBT 1,773 1,434 1,089 58 -2,366 33 34 105.04%
  YoY % 23.64% 31.68% 1,777.59% 102.45% -7,269.70% -2.94% -
  Horiz. % 5,214.71% 4,217.65% 3,202.94% 170.59% -6,958.82% 97.06% 100.00%
Tax -587 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP 1,186 1,434 1,089 58 -2,366 33 34 90.60%
  YoY % -17.29% 31.68% 1,777.59% 102.45% -7,269.70% -2.94% -
  Horiz. % 3,488.24% 4,217.65% 3,202.94% 170.59% -6,958.82% 97.06% 100.00%
NP to SH 1,186 1,434 1,089 58 -2,366 33 34 90.60%
  YoY % -17.29% 31.68% 1,777.59% 102.45% -7,269.70% -2.94% -
  Horiz. % 3,488.24% 4,217.65% 3,202.94% 170.59% -6,958.82% 97.06% 100.00%
Tax Rate 33.11 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 20,080 20,394 19,279 18,259 14,020 11,785 13,259 7.83%
  YoY % -1.54% 5.78% 5.59% 30.24% 18.96% -11.12% -
  Horiz. % 151.44% 153.81% 145.40% 137.71% 105.74% 88.88% 100.00%
Net Worth 77,135 24,033 19,217 21,542 19,983 32,174 33,149 16.57%
  YoY % 220.95% 25.06% -10.79% 7.81% -37.89% -2.94% -
  Horiz. % 232.69% 72.50% 57.97% 64.99% 60.28% 97.06% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 CAGR
Net Worth 77,135 24,033 19,217 21,542 19,983 32,174 33,149 16.57%
  YoY % 220.95% 25.06% -10.79% 7.81% -37.89% -2.94% -
  Horiz. % 232.69% 72.50% 57.97% 64.99% 60.28% 97.06% 100.00%
NOSH 220,386 80,111 80,073 82,857 79,932 82,500 85,000 18.89%
  YoY % 175.10% 0.05% -3.36% 3.66% -3.11% -2.94% -
  Horiz. % 259.28% 94.25% 94.20% 97.48% 94.04% 97.06% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 CAGR
NP Margin 5.58 % 6.57 % 5.35 % 0.32 % -20.30 % 0.28 % 0.26 % 74.51%
  YoY % -15.07% 22.80% 1,571.87% 101.58% -7,350.00% 7.69% -
  Horiz. % 2,146.15% 2,526.92% 2,057.69% 123.08% -7,807.69% 107.69% 100.00%
ROE 1.54 % 5.97 % 5.67 % 0.27 % -11.84 % 0.10 % 0.10 % 64.30%
  YoY % -74.20% 5.29% 2,000.00% 102.28% -11,940.00% 0.00% -
  Horiz. % 1,540.00% 5,970.00% 5,670.00% 270.00% -11,840.00% 100.00% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 CAGR
RPS 9.65 27.25 25.44 22.11 14.58 14.32 15.64 -8.40%
  YoY % -64.59% 7.11% 15.06% 51.65% 1.82% -8.44% -
  Horiz. % 61.70% 174.23% 162.66% 141.37% 93.22% 91.56% 100.00%
EPS 0.54 1.79 1.36 0.07 -2.96 0.04 0.04 60.42%
  YoY % -69.83% 31.62% 1,842.86% 102.36% -7,500.00% 0.00% -
  Horiz. % 1,350.00% 4,475.00% 3,400.00% 175.00% -7,400.00% 100.00% 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 0.3500 0.3000 0.2400 0.2600 0.2500 0.3900 0.3900 -1.95%
  YoY % 16.67% 25.00% -7.69% 4.00% -35.90% 0.00% -
  Horiz. % 89.74% 76.92% 61.54% 66.67% 64.10% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,878
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 CAGR
RPS 9.05 9.29 8.67 7.80 4.96 5.03 5.66 8.90%
  YoY % -2.58% 7.15% 11.15% 57.26% -1.39% -11.13% -
  Horiz. % 159.89% 164.13% 153.18% 137.81% 87.63% 88.87% 100.00%
EPS 0.50 0.61 0.46 0.02 -1.01 0.01 0.01 103.48%
  YoY % -18.03% 32.61% 2,200.00% 101.98% -10,200.00% 0.00% -
  Horiz. % 5,000.00% 6,100.00% 4,600.00% 200.00% -10,100.00% 100.00% 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 0.3284 0.1023 0.0818 0.0917 0.0851 0.1370 0.1411 16.58%
  YoY % 221.02% 25.06% -10.80% 7.76% -37.88% -2.91% -
  Horiz. % 232.74% 72.50% 57.97% 64.99% 60.31% 97.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/03/11 -
Price 0.4650 0.5000 0.4100 0.3400 0.3400 0.2500 0.2500 -
P/RPS 4.82 1.84 1.61 1.54 2.33 1.75 1.60 22.17%
  YoY % 161.96% 14.29% 4.55% -33.91% 33.14% 9.37% -
  Horiz. % 301.25% 115.00% 100.62% 96.25% 145.62% 109.38% 100.00%
P/EPS 86.41 27.93 30.15 485.71 -11.49 625.00 625.00 -30.18%
  YoY % 209.38% -7.36% -93.79% 4,327.24% -101.84% 0.00% -
  Horiz. % 13.83% 4.47% 4.82% 77.71% -1.84% 100.00% 100.00%
EY 1.16 3.58 3.32 0.21 -8.71 0.16 0.16 43.29%
  YoY % -67.60% 7.83% 1,480.95% 102.41% -5,543.75% 0.00% -
  Horiz. % 725.00% 2,237.50% 2,075.00% 131.25% -5,443.75% 100.00% 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 1.33 1.67 1.71 1.31 1.36 0.64 0.64 14.21%
  YoY % -20.36% -2.34% 30.53% -3.68% 112.50% 0.00% -
  Horiz. % 207.81% 260.94% 267.19% 204.69% 212.50% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 CAGR
Date 22/11/16 18/11/15 21/11/14 12/11/13 28/11/12 18/10/11 30/05/11 -
Price 0.5300 0.5800 0.4000 0.3600 0.2900 0.2800 0.2400 -
P/RPS 5.49 2.13 1.57 1.63 1.99 1.95 1.53 26.11%
  YoY % 157.75% 35.67% -3.68% -18.09% 2.05% 27.45% -
  Horiz. % 358.82% 139.22% 102.61% 106.54% 130.07% 127.45% 100.00%
P/EPS 98.49 32.40 29.41 514.29 -9.80 700.00 600.00 -27.97%
  YoY % 203.98% 10.17% -94.28% 5,347.86% -101.40% 16.67% -
  Horiz. % 16.42% 5.40% 4.90% 85.71% -1.63% 116.67% 100.00%
EY 1.02 3.09 3.40 0.19 -10.21 0.14 0.17 38.45%
  YoY % -66.99% -9.12% 1,689.47% 101.86% -7,392.86% -17.65% -
  Horiz. % 600.00% 1,817.65% 2,000.00% 111.76% -6,005.88% 82.35% 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 1.51 1.93 1.67 1.38 1.16 0.72 0.62 17.54%
  YoY % -21.76% 15.57% 21.01% 18.97% 61.11% 16.13% -
  Horiz. % 243.55% 311.29% 269.35% 222.58% 187.10% 116.13% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

165  279  522  1425 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.225+0.02 
 IKHMAS 0.180.00 
 XOX 0.1750.00 
 MMAG-WB 0.17+0.02 
 PTRANS 0.29+0.005 
 MLAB 0.03-0.005 
 MTOUCHE 0.0550.00 
 FITTERS 0.235+0.015 
 AEMULUS 0.70+0.025 
 SMTRACK 0.355-0.02 

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