Highlights

[TPC] YoY TTM Result on 2013-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 12-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     133.55%    YoY -     103.98%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 CAGR
Revenue 85,039 90,266 80,465 67,110 42,463 49,693 50,075 10.09%
  YoY % -5.79% 12.18% 19.90% 58.04% -14.55% -0.76% -
  Horiz. % 169.82% 180.26% 160.69% 134.02% 84.80% 99.24% 100.00%
PBT 5,565 4,842 -1,783 593 -15,300 1,114 1,457 27.55%
  YoY % 14.93% 371.56% -400.67% 103.88% -1,473.43% -23.54% -
  Horiz. % 381.95% 332.33% -122.37% 40.70% -1,050.10% 76.46% 100.00%
Tax -1,906 354 0 16 -3 207 0 -
  YoY % -638.42% 0.00% 0.00% 633.33% -101.45% 0.00% -
  Horiz. % -920.77% 171.01% 0.00% 7.73% -1.45% 100.00% -
NP 3,659 5,196 -1,783 609 -15,303 1,321 1,457 18.20%
  YoY % -29.58% 391.42% -392.78% 103.98% -1,258.44% -9.33% -
  Horiz. % 251.13% 356.62% -122.37% 41.80% -1,050.31% 90.67% 100.00%
NP to SH 3,659 5,196 -1,783 609 -15,303 1,321 1,457 18.20%
  YoY % -29.58% 391.42% -392.78% 103.98% -1,258.44% -9.33% -
  Horiz. % 251.13% 356.62% -122.37% 41.80% -1,050.31% 90.67% 100.00%
Tax Rate 34.25 % -7.31 % - % -2.70 % - % -18.58 % - % -
  YoY % 568.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -184.34% 39.34% 0.00% 14.53% 0.00% 100.00% -
Total Cost 81,380 85,070 82,248 66,501 57,766 48,372 48,618 9.81%
  YoY % -4.34% 3.43% 23.68% 15.12% 19.42% -0.51% -
  Horiz. % 167.39% 174.98% 169.17% 136.78% 118.82% 99.49% 100.00%
Net Worth 77,135 24,033 19,217 21,542 19,983 32,174 33,149 16.57%
  YoY % 220.95% 25.06% -10.79% 7.81% -37.89% -2.94% -
  Horiz. % 232.69% 72.50% 57.97% 64.99% 60.28% 97.06% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 CAGR
Net Worth 77,135 24,033 19,217 21,542 19,983 32,174 33,149 16.57%
  YoY % 220.95% 25.06% -10.79% 7.81% -37.89% -2.94% -
  Horiz. % 232.69% 72.50% 57.97% 64.99% 60.28% 97.06% 100.00%
NOSH 220,386 80,111 80,073 82,857 79,932 82,500 85,000 18.89%
  YoY % 175.10% 0.05% -3.36% 3.66% -3.11% -2.94% -
  Horiz. % 259.28% 94.25% 94.20% 97.48% 94.04% 97.06% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 CAGR
NP Margin 4.30 % 5.76 % -2.22 % 0.91 % -36.04 % 2.66 % 2.91 % 7.35%
  YoY % -25.35% 359.46% -343.96% 102.52% -1,454.89% -8.59% -
  Horiz. % 147.77% 197.94% -76.29% 31.27% -1,238.49% 91.41% 100.00%
ROE 4.74 % 21.62 % -9.28 % 2.83 % -76.58 % 4.11 % 4.40 % 1.36%
  YoY % -78.08% 332.97% -427.92% 103.70% -1,963.26% -6.59% -
  Horiz. % 107.73% 491.36% -210.91% 64.32% -1,740.45% 93.41% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 CAGR
RPS 38.59 112.68 100.49 80.99 53.12 60.23 58.91 -7.39%
  YoY % -65.75% 12.13% 24.08% 52.47% -11.80% 2.24% -
  Horiz. % 65.51% 191.27% 170.58% 137.48% 90.17% 102.24% 100.00%
EPS 1.66 6.49 -2.23 0.74 -19.14 1.60 1.71 -0.54%
  YoY % -74.42% 391.03% -401.35% 103.87% -1,296.25% -6.43% -
  Horiz. % 97.08% 379.53% -130.41% 43.27% -1,119.30% 93.57% 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 0.3500 0.3000 0.2400 0.2600 0.2500 0.3900 0.3900 -1.95%
  YoY % 16.67% 25.00% -7.69% 4.00% -35.90% 0.00% -
  Horiz. % 89.74% 76.92% 61.54% 66.67% 64.10% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,943
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 CAGR
RPS 36.20 38.42 34.25 28.56 18.07 21.15 21.31 10.10%
  YoY % -5.78% 12.18% 19.92% 58.05% -14.56% -0.75% -
  Horiz. % 169.87% 180.29% 160.72% 134.02% 84.80% 99.25% 100.00%
EPS 1.56 2.21 -0.76 0.26 -6.51 0.56 0.62 18.24%
  YoY % -29.41% 390.79% -392.31% 103.99% -1,262.50% -9.68% -
  Horiz. % 251.61% 356.45% -122.58% 41.94% -1,050.00% 90.32% 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 0.3283 0.1023 0.0818 0.0917 0.0851 0.1369 0.1411 16.57%
  YoY % 220.92% 25.06% -10.80% 7.76% -37.84% -2.98% -
  Horiz. % 232.67% 72.50% 57.97% 64.99% 60.31% 97.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/03/11 -
Price 0.4650 0.5000 0.4100 0.3400 0.3400 0.2500 0.2500 -
P/RPS 1.21 0.44 0.41 0.42 0.64 0.42 0.42 21.18%
  YoY % 175.00% 7.32% -2.38% -34.38% 52.38% 0.00% -
  Horiz. % 288.10% 104.76% 97.62% 100.00% 152.38% 100.00% 100.00%
P/EPS 28.01 7.71 -18.41 46.26 -1.78 15.61 14.58 12.59%
  YoY % 263.29% 141.88% -139.80% 2,698.88% -111.40% 7.06% -
  Horiz. % 192.11% 52.88% -126.27% 317.28% -12.21% 107.06% 100.00%
EY 3.57 12.97 -5.43 2.16 -56.31 6.40 6.86 -11.18%
  YoY % -72.47% 338.86% -351.39% 103.84% -979.84% -6.71% -
  Horiz. % 52.04% 189.07% -79.15% 31.49% -820.85% 93.29% 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 1.33 1.67 1.71 1.31 1.36 0.64 0.64 14.21%
  YoY % -20.36% -2.34% 30.53% -3.68% 112.50% 0.00% -
  Horiz. % 207.81% 260.94% 267.19% 204.69% 212.50% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/11 CAGR
Date 22/11/16 18/11/15 21/11/14 12/11/13 28/11/12 18/10/11 30/05/11 -
Price 0.5300 0.5800 0.4000 0.3600 0.2900 0.2800 0.2400 -
P/RPS 1.37 0.51 0.40 0.44 0.55 0.46 0.41 24.49%
  YoY % 168.63% 27.50% -9.09% -20.00% 19.57% 12.20% -
  Horiz. % 334.15% 124.39% 97.56% 107.32% 134.15% 112.20% 100.00%
P/EPS 31.92 8.94 -17.96 48.98 -1.51 17.49 14.00 16.14%
  YoY % 257.05% 149.78% -136.67% 3,343.71% -108.63% 24.93% -
  Horiz. % 228.00% 63.86% -128.29% 349.86% -10.79% 124.93% 100.00%
EY 3.13 11.18 -5.57 2.04 -66.02 5.72 7.14 -13.91%
  YoY % -72.00% 300.72% -373.04% 103.09% -1,254.20% -19.89% -
  Horiz. % 43.84% 156.58% -78.01% 28.57% -924.65% 80.11% 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 1.51 1.93 1.67 1.38 1.16 0.72 0.62 17.54%
  YoY % -21.76% 15.57% 21.01% 18.97% 61.11% 16.13% -
  Horiz. % 243.55% 311.29% 269.35% 222.58% 187.10% 116.13% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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