Highlights

[TPC] YoY TTM Result on 2012-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -18.59%    YoY -     -1,258.44%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 CAGR
Revenue 90,266 80,465 67,110 42,463 49,693 50,075 56,276 8.19%
  YoY % 12.18% 19.90% 58.04% -14.55% -0.76% -11.02% -
  Horiz. % 160.40% 142.98% 119.25% 75.45% 88.30% 88.98% 100.00%
PBT 4,842 -1,783 593 -15,300 1,114 1,457 -1,594 -
  YoY % 371.56% -400.67% 103.88% -1,473.43% -23.54% 191.41% -
  Horiz. % -303.76% 111.86% -37.20% 959.85% -69.89% -91.41% 100.00%
Tax 354 0 16 -3 207 0 507 -5.81%
  YoY % 0.00% 0.00% 633.33% -101.45% 0.00% 0.00% -
  Horiz. % 69.82% 0.00% 3.16% -0.59% 40.83% 0.00% 100.00%
NP 5,196 -1,783 609 -15,303 1,321 1,457 -1,087 -
  YoY % 391.42% -392.78% 103.98% -1,258.44% -9.33% 234.04% -
  Horiz. % -478.01% 164.03% -56.03% 1,407.82% -121.53% -134.04% 100.00%
NP to SH 5,196 -1,783 609 -15,303 1,321 1,457 -1,087 -
  YoY % 391.42% -392.78% 103.98% -1,258.44% -9.33% 234.04% -
  Horiz. % -478.01% 164.03% -56.03% 1,407.82% -121.53% -134.04% 100.00%
Tax Rate -7.31 % - % -2.70 % - % -18.58 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.34% 0.00% 14.53% 0.00% 100.00% - -
Total Cost 85,070 82,248 66,501 57,766 48,372 48,618 57,363 6.79%
  YoY % 3.43% 23.68% 15.12% 19.42% -0.51% -15.25% -
  Horiz. % 148.30% 143.38% 115.93% 100.70% 84.33% 84.75% 100.00%
Net Worth 24,033 19,217 21,542 19,983 32,174 33,149 31,039 -4.17%
  YoY % 25.06% -10.79% 7.81% -37.89% -2.94% 6.80% -
  Horiz. % 77.43% 61.91% 69.40% 64.38% 103.66% 106.80% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 CAGR
Net Worth 24,033 19,217 21,542 19,983 32,174 33,149 31,039 -4.17%
  YoY % 25.06% -10.79% 7.81% -37.89% -2.94% 6.80% -
  Horiz. % 77.43% 61.91% 69.40% 64.38% 103.66% 106.80% 100.00%
NOSH 80,111 80,073 82,857 79,932 82,500 85,000 79,589 0.11%
  YoY % 0.05% -3.36% 3.66% -3.11% -2.94% 6.80% -
  Horiz. % 100.66% 100.61% 104.11% 100.43% 103.66% 106.80% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 CAGR
NP Margin 5.76 % -2.22 % 0.91 % -36.04 % 2.66 % 2.91 % -1.93 % -
  YoY % 359.46% -343.96% 102.52% -1,454.89% -8.59% 250.78% -
  Horiz. % -298.45% 115.03% -47.15% 1,867.36% -137.82% -150.78% 100.00%
ROE 21.62 % -9.28 % 2.83 % -76.58 % 4.11 % 4.40 % -3.50 % -
  YoY % 332.97% -427.92% 103.70% -1,963.26% -6.59% 225.71% -
  Horiz. % -617.71% 265.14% -80.86% 2,188.00% -117.43% -125.71% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 CAGR
RPS 112.68 100.49 80.99 53.12 60.23 58.91 70.71 8.07%
  YoY % 12.13% 24.08% 52.47% -11.80% 2.24% -16.69% -
  Horiz. % 159.36% 142.12% 114.54% 75.12% 85.18% 83.31% 100.00%
EPS 6.49 -2.23 0.74 -19.14 1.60 1.71 -1.37 -
  YoY % 391.03% -401.35% 103.87% -1,296.25% -6.43% 224.82% -
  Horiz. % -473.72% 162.77% -54.01% 1,397.08% -116.79% -124.82% 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 0.2400 0.2600 0.2500 0.3900 0.3900 0.3900 -4.28%
  YoY % 25.00% -7.69% 4.00% -35.90% 0.00% 0.00% -
  Horiz. % 76.92% 61.54% 66.67% 64.10% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 CAGR
RPS 38.61 34.42 28.70 18.16 21.25 21.42 24.07 8.19%
  YoY % 12.17% 19.93% 58.04% -14.54% -0.79% -11.01% -
  Horiz. % 160.41% 143.00% 119.24% 75.45% 88.28% 88.99% 100.00%
EPS 2.22 -0.76 0.26 -6.55 0.57 0.62 -0.46 -
  YoY % 392.11% -392.31% 103.97% -1,249.12% -8.06% 234.78% -
  Horiz. % -482.61% 165.22% -56.52% 1,423.91% -123.91% -134.78% 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 0.1028 0.0822 0.0921 0.0855 0.1376 0.1418 0.1328 -4.18%
  YoY % 25.06% -10.75% 7.72% -37.86% -2.96% 6.78% -
  Horiz. % 77.41% 61.90% 69.35% 64.38% 103.61% 106.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/03/11 30/09/09 -
Price 0.5000 0.4100 0.3400 0.3400 0.2500 0.2500 0.1700 -
P/RPS 0.44 0.41 0.42 0.64 0.42 0.42 0.24 10.63%
  YoY % 7.32% -2.38% -34.38% 52.38% 0.00% 75.00% -
  Horiz. % 183.33% 170.83% 175.00% 266.67% 175.00% 175.00% 100.00%
P/EPS 7.71 -18.41 46.26 -1.78 15.61 14.58 -12.45 -
  YoY % 141.88% -139.80% 2,698.88% -111.40% 7.06% 217.11% -
  Horiz. % -61.93% 147.87% -371.57% 14.30% -125.38% -117.11% 100.00%
EY 12.97 -5.43 2.16 -56.31 6.40 6.86 -8.03 -
  YoY % 338.86% -351.39% 103.84% -979.84% -6.71% 185.43% -
  Horiz. % -161.52% 67.62% -26.90% 701.25% -79.70% -85.43% 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 1.71 1.31 1.36 0.64 0.64 0.44 24.88%
  YoY % -2.34% 30.53% -3.68% 112.50% 0.00% 45.45% -
  Horiz. % 379.55% 388.64% 297.73% 309.09% 145.45% 145.45% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 30/09/09 CAGR
Date 18/11/15 21/11/14 12/11/13 28/11/12 18/10/11 30/05/11 23/11/09 -
Price 0.5800 0.4000 0.3600 0.2900 0.2800 0.2400 0.2200 -
P/RPS 0.51 0.40 0.44 0.55 0.46 0.41 0.31 8.65%
  YoY % 27.50% -9.09% -20.00% 19.57% 12.20% 32.26% -
  Horiz. % 164.52% 129.03% 141.94% 177.42% 148.39% 132.26% 100.00%
P/EPS 8.94 -17.96 48.98 -1.51 17.49 14.00 -16.11 -
  YoY % 149.78% -136.67% 3,343.71% -108.63% 24.93% 186.90% -
  Horiz. % -55.49% 111.48% -304.03% 9.37% -108.57% -86.90% 100.00%
EY 11.18 -5.57 2.04 -66.02 5.72 7.14 -6.21 -
  YoY % 300.72% -373.04% 103.09% -1,254.20% -19.89% 214.98% -
  Horiz. % -180.03% 89.69% -32.85% 1,063.12% -92.11% -114.98% 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 1.93 1.67 1.38 1.16 0.72 0.62 0.56 22.89%
  YoY % 15.57% 21.01% 18.97% 61.11% 16.13% 10.71% -
  Horiz. % 344.64% 298.21% 246.43% 207.14% 128.57% 110.71% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers