Highlights

[TPC] YoY TTM Result on 2009-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     30.91%    YoY -     75.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 30/06/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 47,788 51,175 48,515 53,537 57,499 44,976 39,107 4.09%
  YoY % -6.62% 5.48% -9.38% -6.89% 27.84% 15.01% -
  Horiz. % 122.20% 130.86% 124.06% 136.90% 147.03% 115.01% 100.00%
PBT -2,154 1,795 471 -877 -3,567 -7,923 -13,890 -31.10%
  YoY % -220.00% 281.10% 153.71% 75.41% 54.98% 42.96% -
  Horiz. % 15.51% -12.92% -3.39% 6.31% 25.68% 57.04% 100.00%
Tax 207 207 0 126 483 726 2,042 -36.72%
  YoY % 0.00% 0.00% 0.00% -73.91% -33.47% -64.45% -
  Horiz. % 10.14% 10.14% 0.00% 6.17% 23.65% 35.55% 100.00%
NP -1,947 2,002 471 -751 -3,084 -7,197 -11,848 -30.30%
  YoY % -197.25% 325.05% 162.72% 75.65% 57.15% 39.26% -
  Horiz. % 16.43% -16.90% -3.98% 6.34% 26.03% 60.74% 100.00%
NP to SH -1,947 2,002 471 -751 -3,084 -7,197 -11,848 -30.30%
  YoY % -197.25% 325.05% 162.72% 75.65% 57.15% 39.26% -
  Horiz. % 16.43% -16.90% -3.98% 6.34% 26.03% 60.74% 100.00%
Tax Rate - % -11.53 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 49,735 49,173 48,044 54,288 60,583 52,173 50,955 -0.48%
  YoY % 1.14% 2.35% -11.50% -10.39% 16.12% 2.39% -
  Horiz. % 97.61% 96.50% 94.29% 106.54% 118.90% 102.39% 100.00%
Net Worth 32,831 28,971 31,251 32,239 20,000 34,368 38,408 -3.09%
  YoY % 13.32% -7.30% -3.06% 61.20% -41.81% -10.52% -
  Horiz. % 85.48% 75.43% 81.37% 83.94% 52.07% 89.48% 100.00%
Dividend
31/12/11 30/06/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/11 30/06/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 32,831 28,971 31,251 32,239 20,000 34,368 38,408 -3.09%
  YoY % 13.32% -7.30% -3.06% 61.20% -41.81% -10.52% -
  Horiz. % 85.48% 75.43% 81.37% 83.94% 52.07% 89.48% 100.00%
NOSH 80,077 74,285 80,133 82,666 50,000 79,926 80,017 0.01%
  YoY % 7.80% -7.30% -3.06% 65.33% -37.44% -0.11% -
  Horiz. % 100.07% 92.84% 100.14% 103.31% 62.49% 99.89% 100.00%
Ratio Analysis
31/12/11 30/06/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -4.07 % 3.91 % 0.97 % -1.40 % -5.36 % -16.00 % -30.30 % -33.05%
  YoY % -204.09% 303.09% 169.29% 73.88% 66.50% 47.19% -
  Horiz. % 13.43% -12.90% -3.20% 4.62% 17.69% 52.81% 100.00%
ROE -5.93 % 6.91 % 1.51 % -2.33 % -15.42 % -20.94 % -30.85 % -28.08%
  YoY % -185.82% 357.62% 164.81% 84.89% 26.36% 32.12% -
  Horiz. % 19.22% -22.40% -4.89% 7.55% 49.98% 67.88% 100.00%
Per Share
31/12/11 30/06/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 59.68 68.89 60.54 64.76 115.00 56.27 48.87 4.08%
  YoY % -13.37% 13.79% -6.52% -43.69% 104.37% 15.14% -
  Horiz. % 122.12% 140.97% 123.88% 132.51% 235.32% 115.14% 100.00%
EPS -2.43 2.70 0.59 -0.91 -6.17 -9.00 -14.81 -30.32%
  YoY % -190.00% 357.63% 164.84% 85.25% 31.44% 39.23% -
  Horiz. % 16.41% -18.23% -3.98% 6.14% 41.66% 60.77% 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 0.4100 0.3900 0.3900 0.3900 0.4000 0.4300 0.4800 -3.10%
  YoY % 5.13% 0.00% 0.00% -2.50% -6.98% -10.42% -
  Horiz. % 85.42% 81.25% 81.25% 81.25% 83.33% 89.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/11 30/06/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.44 21.89 20.75 22.90 24.59 19.24 16.73 4.08%
  YoY % -6.62% 5.49% -9.39% -6.87% 27.81% 15.00% -
  Horiz. % 122.18% 130.84% 124.03% 136.88% 146.98% 115.00% 100.00%
EPS -0.83 0.86 0.20 -0.32 -1.32 -3.08 -5.07 -30.35%
  YoY % -196.51% 330.00% 162.50% 75.76% 57.14% 39.25% -
  Horiz. % 16.37% -16.96% -3.94% 6.31% 26.04% 60.75% 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 0.1404 0.1239 0.1337 0.1379 0.0855 0.1470 0.1643 -3.09%
  YoY % 13.32% -7.33% -3.05% 61.29% -41.84% -10.53% -
  Horiz. % 85.45% 75.41% 81.38% 83.93% 52.04% 89.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/06/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/12/11 30/06/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.2900 0.2500 0.2400 0.2500 0.1000 0.1600 0.2400 -
P/RPS 0.49 0.36 0.40 0.39 0.09 0.28 0.49 -
  YoY % 36.11% -10.00% 2.56% 333.33% -67.86% -42.86% -
  Horiz. % 100.00% 73.47% 81.63% 79.59% 18.37% 57.14% 100.00%
P/EPS -11.93 9.28 40.83 -27.52 -1.62 -1.78 -1.62 49.05%
  YoY % -228.56% -77.27% 248.36% -1,598.77% 8.99% -9.88% -
  Horiz. % 736.42% -572.84% -2,520.37% 1,698.77% 100.00% 109.88% 100.00%
EY -8.38 10.78 2.45 -3.63 -61.68 -56.28 -61.69 -32.90%
  YoY % -177.74% 340.00% 167.49% 94.11% -9.59% 8.77% -
  Horiz. % 13.58% -17.47% -3.97% 5.88% 99.98% 91.23% 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 0.71 0.64 0.62 0.64 0.25 0.37 0.50 7.26%
  YoY % 10.94% 3.23% -3.12% 156.00% -32.43% -26.00% -
  Horiz. % 142.00% 128.00% 124.00% 128.00% 50.00% 74.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/06/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/02/12 26/08/11 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.3000 0.2200 0.2200 0.3100 0.3300 0.1700 0.2500 -
P/RPS 0.50 0.32 0.36 0.48 0.29 0.30 0.51 -0.40%
  YoY % 56.25% -11.11% -25.00% 65.52% -3.33% -41.18% -
  Horiz. % 98.04% 62.75% 70.59% 94.12% 56.86% 58.82% 100.00%
P/EPS -12.34 8.16 37.43 -34.12 -5.35 -1.89 -1.69 48.80%
  YoY % -251.23% -78.20% 209.70% -537.76% -183.07% -11.83% -
  Horiz. % 730.18% -482.84% -2,214.79% 2,018.93% 316.57% 111.83% 100.00%
EY -8.10 12.25 2.67 -2.93 -18.69 -52.97 -59.23 -32.81%
  YoY % -166.12% 358.80% 191.13% 84.32% 64.72% 10.57% -
  Horiz. % 13.68% -20.68% -4.51% 4.95% 31.55% 89.43% 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 0.73 0.56 0.56 0.79 0.83 0.40 0.52 7.02%
  YoY % 30.36% 0.00% -29.11% -4.82% 107.50% -23.08% -
  Horiz. % 140.38% 107.69% 107.69% 151.92% 159.62% 76.92% 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.
 


 

233  284  521  1236 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 TDM 0.315+0.015 
 HSI-C7K 0.38-0.13 
 HSI-H8K 0.15+0.04 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers