[TFP] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 8.99%
YoY- 40640.0%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 96,846 82,885 77,551 57,850 62,404 47,599 38,393 84.99%
PBT 4,155 4,658 4,213 2,704 2,698 218 206 636.92%
Tax -479 -910 -746 -682 -832 -346 -312 32.97%
NP 3,676 3,748 3,467 2,022 1,866 -128 -106 -
-
NP to SH 3,685 3,758 3,467 2,037 1,869 -64 -47 -
-
Tax Rate 11.53% 19.54% 17.71% 25.22% 30.84% 158.72% 151.46% -
Total Cost 93,170 79,137 74,084 55,828 60,538 47,727 38,499 79.96%
-
Net Worth 30,128 29,119 28,239 25,089 20,277 25,199 14,714 61.03%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 30,128 29,119 28,239 25,089 20,277 25,199 14,714 61.03%
NOSH 200,853 207,999 201,710 192,999 155,980 210,000 147,142 22.98%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.80% 4.52% 4.47% 3.50% 2.99% -0.27% -0.28% -
ROE 12.23% 12.91% 12.28% 8.12% 9.22% -0.25% -0.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.22 39.85 38.45 29.97 40.01 22.67 26.09 50.43%
EPS 1.83 1.81 1.72 1.06 1.20 -0.03 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.13 0.13 0.12 0.10 30.94%
Adjusted Per Share Value based on latest NOSH - 192,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.65 13.39 12.53 9.35 10.08 7.69 6.20 85.07%
EPS 0.60 0.61 0.56 0.33 0.30 -0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0487 0.0471 0.0456 0.0405 0.0328 0.0407 0.0238 60.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.425 0.31 0.23 0.265 0.25 0.22 0.16 -
P/RPS 0.88 0.78 0.60 0.88 0.62 0.97 0.61 27.58%
P/EPS 23.16 17.16 13.38 25.11 20.86 -721.88 -500.91 -
EY 4.32 5.83 7.47 3.98 4.79 -0.14 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.21 1.64 2.04 1.92 1.83 1.60 46.10%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 20/08/13 20/05/13 25/02/13 26/11/12 16/08/12 -
Price 0.29 0.325 0.33 0.30 0.25 0.25 0.20 -
P/RPS 0.60 0.82 0.86 1.00 0.62 1.10 0.77 -15.28%
P/EPS 15.81 17.99 19.20 28.42 20.86 -820.31 -626.14 -
EY 6.33 5.56 5.21 3.52 4.79 -0.12 -0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.32 2.36 2.31 1.92 2.08 2.00 -2.34%

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