[TFP] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 8.39%
YoY- 5971.88%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 104,054 99,802 96,846 82,885 77,551 57,850 62,404 40.74%
PBT 2,822 4,386 4,155 4,658 4,213 2,704 2,698 3.04%
Tax -577 -632 -479 -910 -746 -682 -832 -21.70%
NP 2,245 3,754 3,676 3,748 3,467 2,022 1,866 13.15%
-
NP to SH 2,172 3,641 3,685 3,758 3,467 2,037 1,869 10.56%
-
Tax Rate 20.45% 14.41% 11.53% 19.54% 17.71% 25.22% 30.84% -
Total Cost 101,809 96,048 93,170 79,137 74,084 55,828 60,538 41.55%
-
Net Worth 32,000 31,928 30,128 29,119 28,239 25,089 20,277 35.66%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 32,000 31,928 30,128 29,119 28,239 25,089 20,277 35.66%
NOSH 213,333 212,857 200,853 207,999 201,710 192,999 155,980 23.28%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.16% 3.76% 3.80% 4.52% 4.47% 3.50% 2.99% -
ROE 6.79% 11.40% 12.23% 12.91% 12.28% 8.12% 9.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 48.78 46.89 48.22 39.85 38.45 29.97 40.01 14.16%
EPS 1.02 1.71 1.83 1.81 1.72 1.06 1.20 -10.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.14 0.13 0.13 10.03%
Adjusted Per Share Value based on latest NOSH - 207,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.55 15.87 15.40 13.18 12.33 9.20 9.92 40.79%
EPS 0.35 0.58 0.59 0.60 0.55 0.32 0.30 10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0509 0.0508 0.0479 0.0463 0.0449 0.0399 0.0322 35.81%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.225 0.265 0.425 0.31 0.23 0.265 0.25 -
P/RPS 0.46 0.57 0.88 0.78 0.60 0.88 0.62 -18.08%
P/EPS 22.10 15.49 23.16 17.16 13.38 25.11 20.86 3.93%
EY 4.53 6.45 4.32 5.83 7.47 3.98 4.79 -3.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.77 2.83 2.21 1.64 2.04 1.92 -15.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 21/05/14 28/02/14 29/11/13 20/08/13 20/05/13 25/02/13 -
Price 0.24 0.195 0.29 0.325 0.33 0.30 0.25 -
P/RPS 0.49 0.42 0.60 0.82 0.86 1.00 0.62 -14.55%
P/EPS 23.57 11.40 15.81 17.99 19.20 28.42 20.86 8.50%
EY 4.24 8.77 6.33 5.56 5.21 3.52 4.79 -7.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.30 1.93 2.32 2.36 2.31 1.92 -11.47%

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