Highlights

[TPC] YoY TTM Result on 2013-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -768.80%    YoY -     69.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 82,686 89,073 82,991 73,231 46,634 47,788 48,515 9.28%
  YoY % -7.17% 7.33% 13.33% 57.03% -2.41% -1.50% -
  Horiz. % 170.43% 183.60% 171.06% 150.95% 96.12% 98.50% 100.00%
PBT 5,460 4,038 4,410 -4,073 -13,215 -2,154 471 50.38%
  YoY % 35.22% -8.44% 208.27% 69.18% -513.51% -557.32% -
  Horiz. % 1,159.24% 857.32% 936.31% -864.76% -2,805.73% -457.32% 100.00%
Tax -1,544 -204 354 0 13 207 0 -
  YoY % -656.86% -157.63% 0.00% 0.00% -93.72% 0.00% -
  Horiz. % -745.89% -98.55% 171.01% 0.00% 6.28% 100.00% -
NP 3,916 3,834 4,764 -4,073 -13,202 -1,947 471 42.29%
  YoY % 2.14% -19.52% 216.97% 69.15% -578.07% -513.38% -
  Horiz. % 831.42% 814.01% 1,011.46% -864.76% -2,802.97% -413.38% 100.00%
NP to SH 3,916 3,834 4,764 -4,073 -13,202 -1,947 471 42.29%
  YoY % 2.14% -19.52% 216.97% 69.15% -578.07% -513.38% -
  Horiz. % 831.42% 814.01% 1,011.46% -864.76% -2,802.97% -413.38% 100.00%
Tax Rate 28.28 % 5.05 % -8.03 % - % - % - % - % -
  YoY % 460.00% 162.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -352.18% -62.89% 100.00% - - - -
Total Cost 78,770 85,239 78,227 77,304 59,836 49,735 48,044 8.58%
  YoY % -7.59% 8.96% 1.19% 29.19% 20.31% 3.52% -
  Horiz. % 163.95% 177.42% 162.82% 160.90% 124.54% 103.52% 100.00%
Net Worth 66,249 24,892 20,756 15,996 21,875 32,831 31,251 13.33%
  YoY % 166.14% 19.93% 29.75% -26.87% -33.37% 5.05% -
  Horiz. % 211.99% 79.65% 66.42% 51.19% 70.00% 105.05% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 66,249 24,892 20,756 15,996 21,875 32,831 31,251 13.33%
  YoY % 166.14% 19.93% 29.75% -26.87% -33.37% 5.05% -
  Horiz. % 211.99% 79.65% 66.42% 51.19% 70.00% 105.05% 100.00%
NOSH 220,833 80,298 79,831 79,982 87,500 80,077 80,133 18.39%
  YoY % 175.02% 0.58% -0.19% -8.59% 9.27% -0.07% -
  Horiz. % 275.58% 100.21% 99.62% 99.81% 109.19% 99.93% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.74 % 4.30 % 5.74 % -5.56 % -28.31 % -4.07 % 0.97 % 30.24%
  YoY % 10.23% -25.09% 203.24% 80.36% -595.58% -519.59% -
  Horiz. % 488.66% 443.30% 591.75% -573.20% -2,918.56% -419.59% 100.00%
ROE 5.91 % 15.40 % 22.95 % -25.46 % -60.35 % -5.93 % 1.51 % 25.51%
  YoY % -61.62% -32.90% 190.14% 57.81% -917.71% -492.72% -
  Horiz. % 391.39% 1,019.87% 1,519.87% -1,686.09% -3,996.69% -392.72% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 37.44 110.93 103.96 91.56 53.30 59.68 60.54 -7.69%
  YoY % -66.25% 6.70% 13.54% 71.78% -10.69% -1.42% -
  Horiz. % 61.84% 183.23% 171.72% 151.24% 88.04% 98.58% 100.00%
EPS 1.77 4.77 5.97 -5.09 -15.09 -2.43 0.59 20.07%
  YoY % -62.89% -20.10% 217.29% 66.27% -520.99% -511.86% -
  Horiz. % 300.00% 808.47% 1,011.86% -862.71% -2,557.63% -411.86% 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 0.3100 0.2600 0.2000 0.2500 0.4100 0.3900 -4.27%
  YoY % -3.23% 19.23% 30.00% -20.00% -39.02% 5.13% -
  Horiz. % 76.92% 79.49% 66.67% 51.28% 64.10% 105.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 35.37 38.10 35.50 31.32 19.95 20.44 20.75 9.29%
  YoY % -7.17% 7.32% 13.35% 56.99% -2.40% -1.49% -
  Horiz. % 170.46% 183.61% 171.08% 150.94% 96.14% 98.51% 100.00%
EPS 1.67 1.64 2.04 -1.74 -5.65 -0.83 0.20 42.39%
  YoY % 1.83% -19.61% 217.24% 69.20% -580.72% -515.00% -
  Horiz. % 835.00% 820.00% 1,020.00% -870.00% -2,825.00% -415.00% 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 0.2834 0.1065 0.0888 0.0684 0.0936 0.1404 0.1337 13.33%
  YoY % 166.10% 19.93% 29.82% -26.92% -33.33% 5.01% -
  Horiz. % 211.97% 79.66% 66.42% 51.16% 70.01% 105.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.4950 0.3750 0.4050 0.3550 0.2900 0.2900 0.2400 -
P/RPS 1.32 0.34 0.39 0.39 0.54 0.49 0.40 21.99%
  YoY % 288.24% -12.82% 0.00% -27.78% 10.20% 22.50% -
  Horiz. % 330.00% 85.00% 97.50% 97.50% 135.00% 122.50% 100.00%
P/EPS 27.91 7.85 6.79 -6.97 -1.92 -11.93 40.83 -6.14%
  YoY % 255.54% 15.61% 197.42% -263.02% 83.91% -129.22% -
  Horiz. % 68.36% 19.23% 16.63% -17.07% -4.70% -29.22% 100.00%
EY 3.58 12.73 14.73 -14.34 -52.03 -8.38 2.45 6.52%
  YoY % -71.88% -13.58% 202.72% 72.44% -520.88% -442.04% -
  Horiz. % 146.12% 519.59% 601.22% -585.31% -2,123.67% -342.04% 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 1.65 1.21 1.56 1.78 1.16 0.71 0.62 17.70%
  YoY % 36.36% -22.44% -12.36% 53.45% 63.38% 14.52% -
  Horiz. % 266.13% 195.16% 251.61% 287.10% 187.10% 114.52% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 26/02/15 26/02/14 27/02/13 29/02/12 28/02/11 -
Price 0.5000 0.3950 0.4000 0.4250 0.2900 0.3000 0.2200 -
P/RPS 1.34 0.36 0.38 0.46 0.54 0.50 0.36 24.46%
  YoY % 272.22% -5.26% -17.39% -14.81% 8.00% 38.89% -
  Horiz. % 372.22% 100.00% 105.56% 127.78% 150.00% 138.89% 100.00%
P/EPS 28.20 8.27 6.70 -8.35 -1.92 -12.34 37.43 -4.61%
  YoY % 240.99% 23.43% 180.24% -334.90% 84.44% -132.97% -
  Horiz. % 75.34% 22.09% 17.90% -22.31% -5.13% -32.97% 100.00%
EY 3.55 12.09 14.92 -11.98 -52.03 -8.10 2.67 4.86%
  YoY % -70.64% -18.97% 224.54% 76.97% -542.35% -403.37% -
  Horiz. % 132.96% 452.81% 558.80% -448.69% -1,948.69% -303.37% 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 1.27 1.54 2.13 1.16 0.73 0.56 19.95%
  YoY % 31.50% -17.53% -27.70% 83.62% 58.90% 30.36% -
  Horiz. % 298.21% 226.79% 275.00% 380.36% 207.14% 130.36% 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.
 


 

336  277  532  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.40+0.28 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.13-0.005 

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