Highlights

[TPC] YoY Quarter Result on 2012-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -338.00%    YoY -     -26,714.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 31/03/09 CAGR
Revenue 23,805 21,031 16,754 10,045 11,733 13,300 14,672 8.40%
  YoY % 13.19% 25.53% 66.79% -14.39% -11.78% -9.35% -
  Horiz. % 162.25% 143.34% 114.19% 68.46% 79.97% 90.65% 100.00%
PBT 1,832 1,657 -63 -9,049 -952 714 -580 -
  YoY % 10.56% 2,730.16% 99.30% -850.53% -233.33% 223.10% -
  Horiz. % -315.86% -285.69% 10.86% 1,560.17% 164.14% -123.10% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 1,832 1,657 -63 -9,049 -952 714 -580 -
  YoY % 10.56% 2,730.16% 99.30% -850.53% -233.33% 223.10% -
  Horiz. % -315.86% -285.69% 10.86% 1,560.17% 164.14% -123.10% 100.00%
NP to SH 1,832 1,657 -63 -9,049 -952 714 -580 -
  YoY % 10.56% 2,730.16% 99.30% -850.53% -233.33% 223.10% -
  Horiz. % -315.86% -285.69% 10.86% 1,560.17% 164.14% -123.10% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 21,973 19,374 16,817 19,094 12,685 12,586 15,252 6.27%
  YoY % 13.41% 15.20% -11.93% 50.52% 0.79% -17.48% -
  Horiz. % 144.07% 127.03% 110.26% 125.19% 83.17% 82.52% 100.00%
Net Worth 22,400 17,610 19,687 24,802 29,599 30,485 30,986 -5.26%
  YoY % 27.20% -10.55% -20.62% -16.21% -2.90% -1.62% -
  Horiz. % 72.29% 56.83% 63.54% 80.04% 95.53% 98.38% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 31/03/09 CAGR
Net Worth 22,400 17,610 19,687 24,802 29,599 30,485 30,986 -5.26%
  YoY % 27.20% -10.55% -20.62% -16.21% -2.90% -1.62% -
  Horiz. % 72.29% 56.83% 63.54% 80.04% 95.53% 98.38% 100.00%
NOSH 80,000 80,048 78,750 80,008 79,999 80,224 79,452 0.11%
  YoY % -0.06% 1.65% -1.57% 0.01% -0.28% 0.97% -
  Horiz. % 100.69% 100.75% 99.12% 100.70% 100.69% 100.97% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 31/03/09 CAGR
NP Margin 7.70 % 7.88 % -0.38 % -90.08 % -8.11 % 5.37 % -3.95 % -
  YoY % -2.28% 2,173.68% 99.58% -1,010.73% -251.02% 235.95% -
  Horiz. % -194.94% -199.49% 9.62% 2,280.51% 205.32% -135.95% 100.00%
ROE 8.18 % 9.41 % -0.32 % -36.48 % -3.22 % 2.34 % -1.87 % -
  YoY % -13.07% 3,040.62% 99.12% -1,032.92% -237.61% 225.13% -
  Horiz. % -437.43% -503.21% 17.11% 1,950.80% 172.19% -125.13% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 31/03/09 CAGR
RPS 29.76 26.27 21.27 12.55 14.67 16.58 18.47 8.27%
  YoY % 13.29% 23.51% 69.48% -14.45% -11.52% -10.23% -
  Horiz. % 161.13% 142.23% 115.16% 67.95% 79.43% 89.77% 100.00%
EPS 2.29 2.07 -0.08 -11.31 -1.19 0.89 -0.73 -
  YoY % 10.63% 2,687.50% 99.29% -850.42% -233.71% 221.92% -
  Horiz. % -313.70% -283.56% 10.96% 1,549.32% 163.01% -121.92% 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 0.2800 0.2200 0.2500 0.3100 0.3700 0.3800 0.3900 -5.37%
  YoY % 27.27% -12.00% -19.35% -16.22% -2.63% -2.56% -
  Horiz. % 71.79% 56.41% 64.10% 79.49% 94.87% 97.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 31/03/09 CAGR
RPS 10.18 9.00 7.17 4.30 5.02 5.69 6.28 8.38%
  YoY % 13.11% 25.52% 66.74% -14.34% -11.78% -9.39% -
  Horiz. % 162.10% 143.31% 114.17% 68.47% 79.94% 90.61% 100.00%
EPS 0.78 0.71 -0.03 -3.87 -0.41 0.31 -0.25 -
  YoY % 9.86% 2,466.67% 99.22% -843.90% -232.26% 224.00% -
  Horiz. % -312.00% -284.00% 12.00% 1,548.00% 164.00% -124.00% 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 0.0958 0.0753 0.0842 0.1061 0.1266 0.1304 0.1325 -5.26%
  YoY % 27.22% -10.57% -20.64% -16.19% -2.91% -1.58% -
  Horiz. % 72.30% 56.83% 63.55% 80.08% 95.55% 98.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/10 30/09/10 31/03/09 -
Price 0.5050 0.3300 0.2900 0.3100 0.2800 0.2500 0.1100 -
P/RPS 1.70 1.26 1.36 2.47 1.91 1.51 0.60 18.95%
  YoY % 34.92% -7.35% -44.94% 29.32% 26.49% 151.67% -
  Horiz. % 283.33% 210.00% 226.67% 411.67% 318.33% 251.67% 100.00%
P/EPS 22.05 15.94 -362.50 -2.74 -23.53 28.09 -15.07 -
  YoY % 38.33% 104.40% -13,129.93% 88.36% -183.77% 286.40% -
  Horiz. % -146.32% -105.77% 2,405.44% 18.18% 156.14% -186.40% 100.00%
EY 4.53 6.27 -0.28 -36.48 -4.25 3.56 -6.64 -
  YoY % -27.75% 2,339.29% 99.23% -758.35% -219.38% 153.61% -
  Horiz. % -68.22% -94.43% 4.22% 549.40% 64.01% -53.61% 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 1.80 1.50 1.16 1.00 0.76 0.66 0.28 36.34%
  YoY % 20.00% 29.31% 16.00% 31.58% 15.15% 135.71% -
  Horiz. % 642.86% 535.71% 414.29% 357.14% 271.43% 235.71% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 30/09/10 31/03/09 CAGR
Date 26/05/15 20/05/14 29/05/13 29/05/12 31/05/10 29/11/10 15/05/09 -
Price 0.4800 0.3000 0.2900 0.2800 0.3000 0.2500 0.1400 -
P/RPS 1.61 1.14 1.36 2.23 2.05 1.51 0.76 13.32%
  YoY % 41.23% -16.18% -39.01% 8.78% 35.76% 98.68% -
  Horiz. % 211.84% 150.00% 178.95% 293.42% 269.74% 198.68% 100.00%
P/EPS 20.96 14.49 -362.50 -2.48 -25.21 28.09 -19.18 -
  YoY % 44.65% 104.00% -14,516.93% 90.16% -189.75% 246.45% -
  Horiz. % -109.28% -75.55% 1,889.99% 12.93% 131.44% -146.45% 100.00%
EY 4.77 6.90 -0.28 -40.39 -3.97 3.56 -5.21 -
  YoY % -30.87% 2,564.29% 99.31% -917.38% -211.52% 168.33% -
  Horiz. % -91.55% -132.44% 5.37% 775.24% 76.20% -68.33% 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 1.71 1.36 1.16 0.90 0.81 0.66 0.36 29.64%
  YoY % 25.74% 17.24% 28.89% 11.11% 22.73% 83.33% -
  Horiz. % 475.00% 377.78% 322.22% 250.00% 225.00% 183.33% 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.
 


 

322  268  530  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.385+0.265 
 XDL 0.165+0.005 
 HSI-H8K 0.15-0.04 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 DGB 0.140.00 
 PERDANA 0.525+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers