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 - 233,795
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.64 9.65 10.16 9.08 6.46 4.68 5.49 7.84%
  YoY % -10.47% -5.02% 11.89% 40.56% 38.03% -14.75% -
  Horiz. % 157.38% 175.77% 185.06% 165.39% 117.67% 85.25% 100.00%
EPS 0.34 0.23 0.81 -1.99 0.01 -0.88 0.51 -6.53%
  YoY % 47.83% -71.60% 140.70% -20,000.00% 101.14% -272.55% -
  Horiz. % 66.67% 45.10% 158.82% -390.20% 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 0.2834 0.1065 0.0888 0.0684 0.0936 0.1404 0.1337 13.33%
  YoY % 166.10% 19.93% 29.82% -26.92% -33.33% 5.01% -
  Horiz. % 211.97% 79.66% 66.42% 51.16% 70.01% 105.01% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.910.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.5150.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers