Highlights

[TPC] YoY TTM Result on 2012-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     13.73%    YoY -     -578.07%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
Revenue 89,073 82,991 73,231 46,634 47,788 48,515 51,175 13.08%
  YoY % 7.33% 13.33% 57.03% -2.41% -1.50% -5.20% -
  Horiz. % 174.06% 162.17% 143.10% 91.13% 93.38% 94.80% 100.00%
PBT 4,038 4,410 -4,073 -13,215 -2,154 471 1,795 19.71%
  YoY % -8.44% 208.27% 69.18% -513.51% -557.32% -73.76% -
  Horiz. % 224.96% 245.68% -226.91% -736.21% -120.00% 26.24% 100.00%
Tax -204 354 0 13 207 0 207 -
  YoY % -157.63% 0.00% 0.00% -93.72% 0.00% 0.00% -
  Horiz. % -98.55% 171.01% 0.00% 6.28% 100.00% 0.00% 100.00%
NP 3,834 4,764 -4,073 -13,202 -1,947 471 2,002 15.51%
  YoY % -19.52% 216.97% 69.15% -578.07% -513.38% -76.47% -
  Horiz. % 191.51% 237.96% -203.45% -659.44% -97.25% 23.53% 100.00%
NP to SH 3,834 4,764 -4,073 -13,202 -1,947 471 2,002 15.51%
  YoY % -19.52% 216.97% 69.15% -578.07% -513.38% -76.47% -
  Horiz. % 191.51% 237.96% -203.45% -659.44% -97.25% 23.53% 100.00%
Tax Rate 5.05 % -8.03 % - % - % - % - % -11.53 % -
  YoY % 162.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -43.80% 69.64% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 85,239 78,227 77,304 59,836 49,735 48,044 49,173 12.98%
  YoY % 8.96% 1.19% 29.19% 20.31% 3.52% -2.30% -
  Horiz. % 173.35% 159.09% 157.21% 121.68% 101.14% 97.70% 100.00%
Net Worth 24,892 20,756 15,996 21,875 32,831 31,251 28,971 -3.31%
  YoY % 19.93% 29.75% -26.87% -33.37% 5.05% 7.87% -
  Horiz. % 85.92% 71.64% 55.21% 75.51% 113.32% 107.87% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
Net Worth 24,892 20,756 15,996 21,875 32,831 31,251 28,971 -3.31%
  YoY % 19.93% 29.75% -26.87% -33.37% 5.05% 7.87% -
  Horiz. % 85.92% 71.64% 55.21% 75.51% 113.32% 107.87% 100.00%
NOSH 80,298 79,831 79,982 87,500 80,077 80,133 74,285 1.74%
  YoY % 0.58% -0.19% -8.59% 9.27% -0.07% 7.87% -
  Horiz. % 108.09% 107.47% 107.67% 117.79% 107.80% 107.87% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
NP Margin 4.30 % 5.74 % -5.56 % -28.31 % -4.07 % 0.97 % 3.91 % 2.13%
  YoY % -25.09% 203.24% 80.36% -595.58% -519.59% -75.19% -
  Horiz. % 109.97% 146.80% -142.20% -724.04% -104.09% 24.81% 100.00%
ROE 15.40 % 22.95 % -25.46 % -60.35 % -5.93 % 1.51 % 6.91 % 19.46%
  YoY % -32.90% 190.14% 57.81% -917.71% -492.72% -78.15% -
  Horiz. % 222.87% 332.13% -368.45% -873.37% -85.82% 21.85% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
RPS 110.93 103.96 91.56 53.30 59.68 60.54 68.89 11.15%
  YoY % 6.70% 13.54% 71.78% -10.69% -1.42% -12.12% -
  Horiz. % 161.02% 150.91% 132.91% 77.37% 86.63% 87.88% 100.00%
EPS 4.77 5.97 -5.09 -15.09 -2.43 0.59 2.70 13.46%
  YoY % -20.10% 217.29% 66.27% -520.99% -511.86% -78.15% -
  Horiz. % 176.67% 221.11% -188.52% -558.89% -90.00% 21.85% 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 0.3100 0.2600 0.2000 0.2500 0.4100 0.3900 0.3900 -4.97%
  YoY % 19.23% 30.00% -20.00% -39.02% 5.13% 0.00% -
  Horiz. % 79.49% 66.67% 51.28% 64.10% 105.13% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
RPS 38.10 35.50 31.32 19.95 20.44 20.75 21.89 13.08%
  YoY % 7.32% 13.35% 56.99% -2.40% -1.49% -5.21% -
  Horiz. % 174.05% 162.17% 143.08% 91.14% 93.38% 94.79% 100.00%
EPS 1.64 2.04 -1.74 -5.65 -0.83 0.20 0.86 15.40%
  YoY % -19.61% 217.24% 69.20% -580.72% -515.00% -76.74% -
  Horiz. % 190.70% 237.21% -202.33% -656.98% -96.51% 23.26% 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 0.1065 0.0888 0.0684 0.0936 0.1404 0.1337 0.1239 -3.30%
  YoY % 19.93% 29.82% -26.92% -33.33% 5.01% 7.91% -
  Horiz. % 85.96% 71.67% 55.21% 75.54% 113.32% 107.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/06/11 -
Price 0.3750 0.4050 0.3550 0.2900 0.2900 0.2400 0.2500 -
P/RPS 0.34 0.39 0.39 0.54 0.49 0.40 0.36 -1.26%
  YoY % -12.82% 0.00% -27.78% 10.20% 22.50% 11.11% -
  Horiz. % 94.44% 108.33% 108.33% 150.00% 136.11% 111.11% 100.00%
P/EPS 7.85 6.79 -6.97 -1.92 -11.93 40.83 9.28 -3.65%
  YoY % 15.61% 197.42% -263.02% 83.91% -129.22% 339.98% -
  Horiz. % 84.59% 73.17% -75.11% -20.69% -128.56% 439.98% 100.00%
EY 12.73 14.73 -14.34 -52.03 -8.38 2.45 10.78 3.76%
  YoY % -13.58% 202.72% 72.44% -520.88% -442.04% -77.27% -
  Horiz. % 118.09% 136.64% -133.02% -482.65% -77.74% 22.73% 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 1.21 1.56 1.78 1.16 0.71 0.62 0.64 15.18%
  YoY % -22.44% -12.36% 53.45% 63.38% 14.52% -3.12% -
  Horiz. % 189.06% 243.75% 278.12% 181.25% 110.94% 96.88% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
Date 25/02/16 26/02/15 26/02/14 27/02/13 29/02/12 28/02/11 26/08/11 -
Price 0.3950 0.4000 0.4250 0.2900 0.3000 0.2200 0.2200 -
P/RPS 0.36 0.38 0.46 0.54 0.50 0.36 0.32 2.65%
  YoY % -5.26% -17.39% -14.81% 8.00% 38.89% 12.50% -
  Horiz. % 112.50% 118.75% 143.75% 168.75% 156.25% 112.50% 100.00%
P/EPS 8.27 6.70 -8.35 -1.92 -12.34 37.43 8.16 0.30%
  YoY % 23.43% 180.24% -334.90% 84.44% -132.97% 358.70% -
  Horiz. % 101.35% 82.11% -102.33% -23.53% -151.23% 458.70% 100.00%
EY 12.09 14.92 -11.98 -52.03 -8.10 2.67 12.25 -0.29%
  YoY % -18.97% 224.54% 76.97% -542.35% -403.37% -78.20% -
  Horiz. % 98.69% 121.80% -97.80% -424.73% -66.12% 21.80% 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 1.27 1.54 2.13 1.16 0.73 0.56 0.56 19.92%
  YoY % -17.53% -27.70% 83.62% 58.90% 30.36% 0.00% -
  Horiz. % 226.79% 275.00% 380.36% 207.14% 130.36% 100.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers