Highlights

[TPC] YoY Quarter Result on 2013-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -8,112.07%    YoY -     -13,377.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 20,211 22,564 23,757 21,231 15,110 10,939 12,844 7.84%
  YoY % -10.43% -5.02% 11.90% 40.51% 38.13% -14.83% -
  Horiz. % 157.36% 175.68% 184.97% 165.30% 117.64% 85.17% 100.00%
PBT 637 742 1,546 -4,647 19 -2,066 1,202 -10.03%
  YoY % -14.15% -52.01% 133.27% -24,557.89% 100.92% -271.88% -
  Horiz. % 53.00% 61.73% 128.62% -386.61% 1.58% -171.88% 100.00%
Tax 158 -204 354 0 16 0 0 -
  YoY % 177.45% -157.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 987.50% -1,275.00% 2,212.50% 0.00% 100.00% - -
NP 795 538 1,900 -4,647 35 -2,066 1,202 -6.65%
  YoY % 47.77% -71.68% 140.89% -13,377.14% 101.69% -271.88% -
  Horiz. % 66.14% 44.76% 158.07% -386.61% 2.91% -171.88% 100.00%
NP to SH 795 538 1,900 -4,647 35 -2,066 1,202 -6.65%
  YoY % 47.77% -71.68% 140.89% -13,377.14% 101.69% -271.88% -
  Horiz. % 66.14% 44.76% 158.07% -386.61% 2.91% -171.88% 100.00%
Tax Rate -24.80 % 27.49 % -22.90 % - % -84.21 % - % - % -
  YoY % -190.21% 220.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.45% -32.64% 27.19% 0.00% 100.00% - -
Total Cost 19,416 22,026 21,857 25,878 15,075 13,005 11,642 8.89%
  YoY % -11.85% 0.77% -15.54% 71.66% 15.92% 11.71% -
  Horiz. % 166.78% 189.19% 187.74% 222.28% 129.49% 111.71% 100.00%
Net Worth 66,249 24,892 20,756 15,996 21,875 32,831 31,251 13.33%
  YoY % 166.14% 19.93% 29.75% -26.87% -33.37% 5.05% -
  Horiz. % 211.99% 79.65% 66.42% 51.19% 70.00% 105.05% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 66,249 24,892 20,756 15,996 21,875 32,831 31,251 13.33%
  YoY % 166.14% 19.93% 29.75% -26.87% -33.37% 5.05% -
  Horiz. % 211.99% 79.65% 66.42% 51.19% 70.00% 105.05% 100.00%
NOSH 220,833 80,298 79,831 79,982 87,500 80,077 80,133 18.39%
  YoY % 175.02% 0.58% -0.19% -8.59% 9.27% -0.07% -
  Horiz. % 275.58% 100.21% 99.62% 99.81% 109.19% 99.93% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.93 % 2.38 % 8.00 % -21.89 % 0.23 % -18.89 % 9.36 % -13.45%
  YoY % 65.13% -70.25% 136.55% -9,617.39% 101.22% -301.82% -
  Horiz. % 41.99% 25.43% 85.47% -233.87% 2.46% -201.82% 100.00%
ROE 1.20 % 2.16 % 9.15 % -29.05 % 0.16 % -6.29 % 3.85 % -17.64%
  YoY % -44.44% -76.39% 131.50% -18,256.25% 102.54% -263.38% -
  Horiz. % 31.17% 56.10% 237.66% -754.55% 4.16% -163.38% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.15 28.10 29.76 26.54 17.27 13.66 16.03 -8.91%
  YoY % -67.44% -5.58% 12.13% 53.68% 26.43% -14.78% -
  Horiz. % 57.08% 175.30% 185.65% 165.56% 107.74% 85.22% 100.00%
EPS 0.36 0.67 2.38 -5.81 0.04 -2.58 1.50 -21.15%
  YoY % -46.27% -71.85% 140.96% -14,625.00% 101.55% -272.00% -
  Horiz. % 24.00% 44.67% 158.67% -387.33% 2.67% -172.00% 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 0.3000 0.3100 0.2600 0.2000 0.2500 0.4100 0.3900 -4.27%
  YoY % -3.23% 19.23% 30.00% -20.00% -39.02% 5.13% -
  Horiz. % 76.92% 79.49% 66.67% 51.28% 64.10% 105.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,943
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.60 9.60 10.11 9.04 6.43 4.66 5.47 7.83%
  YoY % -10.42% -5.04% 11.84% 40.59% 37.98% -14.81% -
  Horiz. % 157.22% 175.50% 184.83% 165.27% 117.55% 85.19% 100.00%
EPS 0.34 0.23 0.81 -1.98 0.01 -0.88 0.51 -6.53%
  YoY % 47.83% -71.60% 140.91% -19,900.00% 101.14% -272.55% -
  Horiz. % 66.67% 45.10% 158.82% -388.24% 1.96% -172.55% 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 0.2820 0.1060 0.0883 0.0681 0.0931 0.1397 0.1330 13.33%
  YoY % 166.04% 20.05% 29.66% -26.85% -33.36% 5.04% -
  Horiz. % 212.03% 79.70% 66.39% 51.20% 70.00% 105.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.4950 0.3750 0.4050 0.3550 0.2900 0.2900 0.2400 -
P/RPS 5.41 1.33 1.36 1.34 1.68 2.12 1.50 23.81%
  YoY % 306.77% -2.21% 1.49% -20.24% -20.75% 41.33% -
  Horiz. % 360.67% 88.67% 90.67% 89.33% 112.00% 141.33% 100.00%
P/EPS 137.50 55.97 17.02 -6.11 725.00 -11.24 16.00 43.07%
  YoY % 145.67% 228.85% 378.56% -100.84% 6,550.18% -170.25% -
  Horiz. % 859.38% 349.81% 106.38% -38.19% 4,531.25% -70.25% 100.00%
EY 0.73 1.79 5.88 -16.37 0.14 -8.90 6.25 -30.06%
  YoY % -59.22% -69.56% 135.92% -11,792.86% 101.57% -242.40% -
  Horiz. % 11.68% 28.64% 94.08% -261.92% 2.24% -142.40% 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 1.65 1.21 1.56 1.78 1.16 0.71 0.62 17.70%
  YoY % 36.36% -22.44% -12.36% 53.45% 63.38% 14.52% -
  Horiz. % 266.13% 195.16% 251.61% 287.10% 187.10% 114.52% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date - 25/02/16 26/02/15 26/02/14 27/02/13 29/02/12 28/02/11 -
Price 0.5000 0.3950 0.4000 0.4250 0.2900 0.3000 0.2200 -
P/RPS 5.46 1.41 1.34 1.60 1.68 2.20 1.37 25.89%
  YoY % 287.23% 5.22% -16.25% -4.76% -23.64% 60.58% -
  Horiz. % 398.54% 102.92% 97.81% 116.79% 122.63% 160.58% 100.00%
P/EPS 138.89 58.96 16.81 -7.31 725.00 -11.63 14.67 45.40%
  YoY % 135.57% 250.74% 329.96% -101.01% 6,333.88% -179.28% -
  Horiz. % 946.76% 401.91% 114.59% -49.83% 4,942.06% -79.28% 100.00%
EY 0.72 1.70 5.95 -13.67 0.14 -8.60 6.82 -31.23%
  YoY % -57.65% -71.43% 143.53% -9,864.29% 101.63% -226.10% -
  Horiz. % 10.56% 24.93% 87.24% -200.44% 2.05% -126.10% 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 1.27 1.54 2.13 1.16 0.73 0.56 19.95%
  YoY % 31.50% -17.53% -27.70% 83.62% 58.90% 30.36% -
  Horiz. % 298.21% 226.79% 275.00% 380.36% 207.14% 130.36% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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