[TFP] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 70.2%
YoY- 7476.6%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 99,802 96,846 82,885 77,551 57,850 62,404 47,599 63.89%
PBT 4,386 4,155 4,658 4,213 2,704 2,698 218 641.08%
Tax -632 -479 -910 -746 -682 -832 -346 49.48%
NP 3,754 3,676 3,748 3,467 2,022 1,866 -128 -
-
NP to SH 3,641 3,685 3,758 3,467 2,037 1,869 -64 -
-
Tax Rate 14.41% 11.53% 19.54% 17.71% 25.22% 30.84% 158.72% -
Total Cost 96,048 93,170 79,137 74,084 55,828 60,538 47,727 59.46%
-
Net Worth 31,928 30,128 29,119 28,239 25,089 20,277 25,199 17.10%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 31,928 30,128 29,119 28,239 25,089 20,277 25,199 17.10%
NOSH 212,857 200,853 207,999 201,710 192,999 155,980 210,000 0.90%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.76% 3.80% 4.52% 4.47% 3.50% 2.99% -0.27% -
ROE 11.40% 12.23% 12.91% 12.28% 8.12% 9.22% -0.25% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 46.89 48.22 39.85 38.45 29.97 40.01 22.67 62.40%
EPS 1.71 1.83 1.81 1.72 1.06 1.20 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.14 0.13 0.13 0.12 16.05%
Adjusted Per Share Value based on latest NOSH - 201,710
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.87 15.40 13.18 12.33 9.20 9.92 7.57 63.87%
EPS 0.58 0.59 0.60 0.55 0.32 0.30 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0479 0.0463 0.0449 0.0399 0.0322 0.0401 17.09%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.265 0.425 0.31 0.23 0.265 0.25 0.22 -
P/RPS 0.57 0.88 0.78 0.60 0.88 0.62 0.97 -29.86%
P/EPS 15.49 23.16 17.16 13.38 25.11 20.86 -721.88 -
EY 6.45 4.32 5.83 7.47 3.98 4.79 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.83 2.21 1.64 2.04 1.92 1.83 -2.19%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 28/02/14 29/11/13 20/08/13 20/05/13 25/02/13 26/11/12 -
Price 0.195 0.29 0.325 0.33 0.30 0.25 0.25 -
P/RPS 0.42 0.60 0.82 0.86 1.00 0.62 1.10 -47.40%
P/EPS 11.40 15.81 17.99 19.20 28.42 20.86 -820.31 -
EY 8.77 6.33 5.56 5.21 3.52 4.79 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.93 2.32 2.36 2.31 1.92 2.08 -26.92%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment