Highlights

[TPC] YoY Quarter Result on 2012-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     101.48%    YoY -     101.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
Revenue 22,564 23,757 21,231 15,110 10,939 12,844 11,738 15.60%
  YoY % -5.02% 11.90% 40.51% 38.13% -14.83% 9.42% -
  Horiz. % 192.23% 202.39% 180.87% 128.73% 93.19% 109.42% 100.00%
PBT 742 1,546 -4,647 19 -2,066 1,202 -155 -
  YoY % -52.01% 133.27% -24,557.89% 100.92% -271.88% 875.48% -
  Horiz. % -478.71% -997.42% 2,998.06% -12.26% 1,332.90% -775.48% 100.00%
Tax -204 354 0 16 0 0 207 -
  YoY % -157.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -98.55% 171.01% 0.00% 7.73% 0.00% 0.00% 100.00%
NP 538 1,900 -4,647 35 -2,066 1,202 52 67.94%
  YoY % -71.68% 140.89% -13,377.14% 101.69% -271.88% 2,211.54% -
  Horiz. % 1,034.62% 3,653.85% -8,936.54% 67.31% -3,973.08% 2,311.54% 100.00%
NP to SH 538 1,900 -4,647 35 -2,066 1,202 52 67.94%
  YoY % -71.68% 140.89% -13,377.14% 101.69% -271.88% 2,211.54% -
  Horiz. % 1,034.62% 3,653.85% -8,936.54% 67.31% -3,973.08% 2,311.54% 100.00%
Tax Rate 27.49 % -22.90 % - % -84.21 % - % - % - % -
  YoY % 220.04% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -32.64% 27.19% 0.00% 100.00% - - -
Total Cost 22,026 21,857 25,878 15,075 13,005 11,642 11,686 15.10%
  YoY % 0.77% -15.54% 71.66% 15.92% 11.71% -0.38% -
  Horiz. % 188.48% 187.04% 221.44% 129.00% 111.29% 99.62% 100.00%
Net Worth 24,892 20,756 15,996 21,875 32,831 31,251 28,971 -3.31%
  YoY % 19.93% 29.75% -26.87% -33.37% 5.05% 7.87% -
  Horiz. % 85.92% 71.64% 55.21% 75.51% 113.32% 107.87% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
Net Worth 24,892 20,756 15,996 21,875 32,831 31,251 28,971 -3.31%
  YoY % 19.93% 29.75% -26.87% -33.37% 5.05% 7.87% -
  Horiz. % 85.92% 71.64% 55.21% 75.51% 113.32% 107.87% 100.00%
NOSH 80,298 79,831 79,982 87,500 80,077 80,133 74,285 1.74%
  YoY % 0.58% -0.19% -8.59% 9.27% -0.07% 7.87% -
  Horiz. % 108.09% 107.47% 107.67% 117.79% 107.80% 107.87% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
NP Margin 2.38 % 8.00 % -21.89 % 0.23 % -18.89 % 9.36 % 0.44 % 45.43%
  YoY % -70.25% 136.55% -9,617.39% 101.22% -301.82% 2,027.27% -
  Horiz. % 540.91% 1,818.18% -4,975.00% 52.27% -4,293.18% 2,127.27% 100.00%
ROE 2.16 % 9.15 % -29.05 % 0.16 % -6.29 % 3.85 % 0.18 % 73.56%
  YoY % -76.39% 131.50% -18,256.25% 102.54% -263.38% 2,038.89% -
  Horiz. % 1,200.00% 5,083.33% -16,138.89% 88.89% -3,494.44% 2,138.89% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
RPS 28.10 29.76 26.54 17.27 13.66 16.03 15.80 13.63%
  YoY % -5.58% 12.13% 53.68% 26.43% -14.78% 1.46% -
  Horiz. % 177.85% 188.35% 167.97% 109.30% 86.46% 101.46% 100.00%
EPS 0.67 2.38 -5.81 0.04 -2.58 1.50 0.07 65.07%
  YoY % -71.85% 140.96% -14,625.00% 101.55% -272.00% 2,042.86% -
  Horiz. % 957.14% 3,400.00% -8,300.00% 57.14% -3,685.71% 2,142.86% 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 0.3100 0.2600 0.2000 0.2500 0.4100 0.3900 0.3900 -4.97%
  YoY % 19.23% 30.00% -20.00% -39.02% 5.13% 0.00% -
  Horiz. % 79.49% 66.67% 51.28% 64.10% 105.13% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
RPS 9.65 10.16 9.08 6.46 4.68 5.49 5.02 15.60%
  YoY % -5.02% 11.89% 40.56% 38.03% -14.75% 9.36% -
  Horiz. % 192.23% 202.39% 180.88% 128.69% 93.23% 109.36% 100.00%
EPS 0.23 0.81 -1.99 0.01 -0.88 0.51 0.02 71.93%
  YoY % -71.60% 140.70% -20,000.00% 101.14% -272.55% 2,450.00% -
  Horiz. % 1,150.00% 4,050.00% -9,950.00% 50.00% -4,400.00% 2,550.00% 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 0.1065 0.0888 0.0684 0.0936 0.1404 0.1337 0.1239 -3.30%
  YoY % 19.93% 29.82% -26.92% -33.33% 5.01% 7.91% -
  Horiz. % 85.96% 71.67% 55.21% 75.54% 113.32% 107.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/06/11 -
Price 0.3750 0.4050 0.3550 0.2900 0.2900 0.2400 0.2500 -
P/RPS 1.33 1.36 1.34 1.68 2.12 1.50 1.58 -3.75%
  YoY % -2.21% 1.49% -20.24% -20.75% 41.33% -5.06% -
  Horiz. % 84.18% 86.08% 84.81% 106.33% 134.18% 94.94% 100.00%
P/EPS 55.97 17.02 -6.11 725.00 -11.24 16.00 357.14 -33.72%
  YoY % 228.85% 378.56% -100.84% 6,550.18% -170.25% -95.52% -
  Horiz. % 15.67% 4.77% -1.71% 203.00% -3.15% 4.48% 100.00%
EY 1.79 5.88 -16.37 0.14 -8.90 6.25 0.28 50.93%
  YoY % -69.56% 135.92% -11,792.86% 101.57% -242.40% 2,132.14% -
  Horiz. % 639.29% 2,100.00% -5,846.43% 50.00% -3,178.57% 2,232.14% 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 1.21 1.56 1.78 1.16 0.71 0.62 0.64 15.18%
  YoY % -22.44% -12.36% 53.45% 63.38% 14.52% -3.12% -
  Horiz. % 189.06% 243.75% 278.12% 181.25% 110.94% 96.88% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
Date 25/02/16 26/02/15 26/02/14 27/02/13 29/02/12 28/02/11 26/08/11 -
Price 0.3950 0.4000 0.4250 0.2900 0.3000 0.2200 0.2200 -
P/RPS 1.41 1.34 1.60 1.68 2.20 1.37 1.39 0.32%
  YoY % 5.22% -16.25% -4.76% -23.64% 60.58% -1.44% -
  Horiz. % 101.44% 96.40% 115.11% 120.86% 158.27% 98.56% 100.00%
P/EPS 58.96 16.81 -7.31 725.00 -11.63 14.67 314.29 -31.02%
  YoY % 250.74% 329.96% -101.01% 6,333.88% -179.28% -95.33% -
  Horiz. % 18.76% 5.35% -2.33% 230.68% -3.70% 4.67% 100.00%
EY 1.70 5.95 -13.67 0.14 -8.60 6.82 0.32 44.85%
  YoY % -71.43% 143.53% -9,864.29% 101.63% -226.10% 2,031.25% -
  Horiz. % 531.25% 1,859.38% -4,271.88% 43.75% -2,687.50% 2,131.25% 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 1.27 1.54 2.13 1.16 0.73 0.56 0.56 19.92%
  YoY % -17.53% -27.70% 83.62% 58.90% 30.36% 0.00% -
  Horiz. % 226.79% 275.00% 380.36% 207.14% 130.36% 100.00% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers