Highlights

[TPC] YoY Quarter Result on 2011-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -6,360.61%    YoY -     -271.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 31/12/09 CAGR
Revenue 23,757 21,231 15,110 10,939 12,844 11,738 12,870 13.04%
  YoY % 11.90% 40.51% 38.13% -14.83% 9.42% -8.80% -
  Horiz. % 184.59% 164.97% 117.40% 85.00% 99.80% 91.20% 100.00%
PBT 1,546 -4,647 19 -2,066 1,202 -155 1 334.00%
  YoY % 133.27% -24,557.89% 100.92% -271.88% 875.48% -15,600.00% -
  Horiz. % 154,600.00% -464,700.00% 1,900.00% -206,600.00% 120,200.00% -15,500.00% 100.00%
Tax 354 0 16 0 0 207 126 22.94%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 64.29% -
  Horiz. % 280.95% 0.00% 12.70% 0.00% 0.00% 164.29% 100.00%
NP 1,900 -4,647 35 -2,066 1,202 52 127 71.74%
  YoY % 140.89% -13,377.14% 101.69% -271.88% 2,211.54% -59.06% -
  Horiz. % 1,496.06% -3,659.05% 27.56% -1,626.77% 946.46% 40.94% 100.00%
NP to SH 1,900 -4,647 35 -2,066 1,202 52 127 71.74%
  YoY % 140.89% -13,377.14% 101.69% -271.88% 2,211.54% -59.06% -
  Horiz. % 1,496.06% -3,659.05% 27.56% -1,626.77% 946.46% 40.94% 100.00%
Tax Rate -22.90 % - % -84.21 % - % - % - % -12,600.00 % -71.67%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.18% 0.00% 0.67% 0.00% 0.00% 0.00% 100.00%
Total Cost 21,857 25,878 15,075 13,005 11,642 11,686 12,743 11.39%
  YoY % -15.54% 71.66% 15.92% 11.71% -0.38% -8.29% -
  Horiz. % 171.52% 203.08% 118.30% 102.06% 91.36% 91.71% 100.00%
Net Worth 20,756 15,996 21,875 32,831 31,251 28,971 32,239 -8.43%
  YoY % 29.75% -26.87% -33.37% 5.05% 7.87% -10.14% -
  Horiz. % 64.38% 49.62% 67.85% 101.84% 96.94% 89.86% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 31/12/09 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 31/12/09 CAGR
Net Worth 20,756 15,996 21,875 32,831 31,251 28,971 32,239 -8.43%
  YoY % 29.75% -26.87% -33.37% 5.05% 7.87% -10.14% -
  Horiz. % 64.38% 49.62% 67.85% 101.84% 96.94% 89.86% 100.00%
NOSH 79,831 79,982 87,500 80,077 80,133 74,285 82,666 -0.70%
  YoY % -0.19% -8.59% 9.27% -0.07% 7.87% -10.14% -
  Horiz. % 96.57% 96.75% 105.85% 96.87% 96.94% 89.86% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 31/12/09 CAGR
NP Margin 8.00 % -21.89 % 0.23 % -18.89 % 9.36 % 0.44 % 0.99 % 51.84%
  YoY % 136.55% -9,617.39% 101.22% -301.82% 2,027.27% -55.56% -
  Horiz. % 808.08% -2,211.11% 23.23% -1,908.08% 945.45% 44.44% 100.00%
ROE 9.15 % -29.05 % 0.16 % -6.29 % 3.85 % 0.18 % 0.39 % 87.90%
  YoY % 131.50% -18,256.25% 102.54% -263.38% 2,038.89% -53.85% -
  Horiz. % 2,346.15% -7,448.72% 41.03% -1,612.82% 987.18% 46.15% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 31/12/09 CAGR
RPS 29.76 26.54 17.27 13.66 16.03 15.80 15.57 13.83%
  YoY % 12.13% 53.68% 26.43% -14.78% 1.46% 1.48% -
  Horiz. % 191.14% 170.46% 110.92% 87.73% 102.95% 101.48% 100.00%
EPS 2.38 -5.81 0.04 -2.58 1.50 0.07 0.16 71.54%
  YoY % 140.96% -14,625.00% 101.55% -272.00% 2,042.86% -56.25% -
  Horiz. % 1,487.50% -3,631.25% 25.00% -1,612.50% 937.50% 43.75% 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 0.2600 0.2000 0.2500 0.4100 0.3900 0.3900 0.3900 -7.79%
  YoY % 30.00% -20.00% -39.02% 5.13% 0.00% 0.00% -
  Horiz. % 66.67% 51.28% 64.10% 105.13% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 308,232
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 31/12/09 CAGR
RPS 7.71 6.89 4.90 3.55 4.17 3.81 4.18 13.02%
  YoY % 11.90% 40.61% 38.03% -14.87% 9.45% -8.85% -
  Horiz. % 184.45% 164.83% 117.22% 84.93% 99.76% 91.15% 100.00%
EPS 0.62 -1.51 0.01 -0.67 0.39 0.02 0.04 72.96%
  YoY % 141.06% -15,200.00% 101.49% -271.79% 1,850.00% -50.00% -
  Horiz. % 1,550.00% -3,775.00% 25.00% -1,675.00% 975.00% 50.00% 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 0.0673 0.0519 0.0710 0.1065 0.1014 0.0940 0.1046 -8.44%
  YoY % 29.67% -26.90% -33.33% 5.03% 7.87% -10.13% -
  Horiz. % 64.34% 49.62% 67.88% 101.82% 96.94% 89.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 31/12/09 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/06/11 31/12/09 -
Price 0.4050 0.3550 0.2900 0.2900 0.2400 0.2500 0.2500 -
P/RPS 1.36 1.34 1.68 2.12 1.50 1.58 1.61 -3.32%
  YoY % 1.49% -20.24% -20.75% 41.33% -5.06% -1.86% -
  Horiz. % 84.47% 83.23% 104.35% 131.68% 93.17% 98.14% 100.00%
P/EPS 17.02 -6.11 725.00 -11.24 16.00 357.14 162.73 -36.32%
  YoY % 378.56% -100.84% 6,550.18% -170.25% -95.52% 119.47% -
  Horiz. % 10.46% -3.75% 445.52% -6.91% 9.83% 219.47% 100.00%
EY 5.88 -16.37 0.14 -8.90 6.25 0.28 0.61 57.29%
  YoY % 135.92% -11,792.86% 101.57% -242.40% 2,132.14% -54.10% -
  Horiz. % 963.93% -2,683.61% 22.95% -1,459.02% 1,024.59% 45.90% 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 1.56 1.78 1.16 0.71 0.62 0.64 0.64 19.49%
  YoY % -12.36% 53.45% 63.38% 14.52% -3.12% 0.00% -
  Horiz. % 243.75% 278.12% 181.25% 110.94% 96.88% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 31/12/09 CAGR
Date 26/02/15 26/02/14 27/02/13 29/02/12 28/02/11 26/08/11 25/02/10 -
Price 0.4000 0.4250 0.2900 0.3000 0.2200 0.2200 0.3100 -
P/RPS 1.34 1.60 1.68 2.20 1.37 1.39 1.99 -7.60%
  YoY % -16.25% -4.76% -23.64% 60.58% -1.44% -30.15% -
  Horiz. % 67.34% 80.40% 84.42% 110.55% 68.84% 69.85% 100.00%
P/EPS 16.81 -7.31 725.00 -11.63 14.67 314.29 201.78 -39.15%
  YoY % 329.96% -101.01% 6,333.88% -179.28% -95.33% 55.76% -
  Horiz. % 8.33% -3.62% 359.30% -5.76% 7.27% 155.76% 100.00%
EY 5.95 -13.67 0.14 -8.60 6.82 0.32 0.50 64.06%
  YoY % 143.53% -9,864.29% 101.63% -226.10% 2,031.25% -36.00% -
  Horiz. % 1,190.00% -2,734.00% 28.00% -1,720.00% 1,364.00% 64.00% 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 1.54 2.13 1.16 0.73 0.56 0.56 0.79 14.27%
  YoY % -27.70% 83.62% 58.90% 30.36% 0.00% -29.11% -
  Horiz. % 194.94% 269.62% 146.84% 92.41% 70.89% 70.89% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS