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 - 259,942
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.81 34.27 31.93 28.17 17.94 18.38 18.66 9.29%
  YoY % -7.18% 7.33% 13.35% 57.02% -2.39% -1.50% -
  Horiz. % 170.47% 183.65% 171.11% 150.96% 96.14% 98.50% 100.00%
EPS 1.51 1.47 1.83 -1.57 -5.08 -0.75 0.18 42.50%
  YoY % 2.72% -19.67% 216.56% 69.09% -577.33% -516.67% -
  Horiz. % 838.89% 816.67% 1,016.67% -872.22% -2,822.22% -416.67% 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 0.2549 0.0958 0.0798 0.0615 0.0842 0.1263 0.1202 13.33%
  YoY % 166.08% 20.05% 29.76% -26.96% -33.33% 5.07% -
  Horiz. % 212.06% 79.70% 66.39% 51.16% 70.05% 105.07% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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