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 - 233,795
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 31/12/09 CAGR
RPS 10.16 9.08 6.46 4.68 5.49 5.02 5.50 13.05%
  YoY % 11.89% 40.56% 38.03% -14.75% 9.36% -8.73% -
  Horiz. % 184.73% 165.09% 117.45% 85.09% 99.82% 91.27% 100.00%
EPS 0.81 -1.99 0.01 -0.88 0.51 0.02 0.05 74.49%
  YoY % 140.70% -20,000.00% 101.14% -272.55% 2,450.00% -60.00% -
  Horiz. % 1,620.00% -3,980.00% 20.00% -1,760.00% 1,020.00% 40.00% 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 0.0888 0.0684 0.0936 0.1404 0.1337 0.1239 0.1379 -8.42%
  YoY % 29.82% -26.92% -33.33% 5.01% 7.91% -10.15% -
  Horiz. % 64.39% 49.60% 67.88% 101.81% 96.95% 89.85% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers