[TFP] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 9.16%
YoY- 384.75%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 88,520 74,104 43,810 34,960 28,102 11,342 12,214 39.09%
PBT 1,358 4,024 994 554 148 -2,292 2,436 -9.27%
Tax -796 -600 -772 -178 -114 0 -402 12.05%
NP 562 3,424 222 376 34 -2,292 2,034 -19.28%
-
NP to SH 426 3,452 256 572 118 -2,050 2,034 -22.92%
-
Tax Rate 58.62% 14.91% 77.67% 32.13% 77.03% - 16.50% -
Total Cost 87,958 70,680 43,588 34,584 28,068 13,634 10,180 43.22%
-
Net Worth 31,950 28,097 14,222 15,729 17,699 18,253 19,557 8.52%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - 1,955 -
Div Payout % - - - - - - 96.15% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 31,950 28,097 14,222 15,729 17,699 18,253 19,557 8.52%
NOSH 212,999 200,697 142,222 142,999 147,500 140,410 130,384 8.51%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.63% 4.62% 0.51% 1.08% 0.12% -20.21% 16.65% -
ROE 1.33% 12.29% 1.80% 3.64% 0.67% -11.23% 10.40% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 41.56 36.92 30.80 24.45 19.05 8.08 9.37 28.16%
EPS 0.20 1.72 0.18 0.40 0.08 -1.46 1.56 -28.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.15 0.14 0.10 0.11 0.12 0.13 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 140,909
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 14.30 11.97 7.08 5.65 4.54 1.83 1.97 39.12%
EPS 0.07 0.56 0.04 0.09 0.02 -0.33 0.33 -22.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 0.0516 0.0454 0.023 0.0254 0.0286 0.0295 0.0316 8.51%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.225 0.23 0.16 0.11 0.09 0.16 0.13 -
P/RPS 0.54 0.62 0.52 0.45 0.47 1.98 1.39 -14.57%
P/EPS 112.50 13.37 88.89 27.50 112.50 -10.96 8.33 54.28%
EY 0.89 7.48 1.13 3.64 0.89 -9.13 12.00 -35.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.54 -
P/NAPS 1.50 1.64 1.60 1.00 0.75 1.23 0.87 9.49%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 20/08/13 16/08/12 24/08/11 25/08/10 28/08/09 28/08/08 -
Price 0.24 0.33 0.20 0.11 0.10 0.16 0.12 -
P/RPS 0.58 0.89 0.65 0.45 0.52 1.98 1.28 -12.35%
P/EPS 120.00 19.19 111.11 27.50 125.00 -10.96 7.69 58.04%
EY 0.83 5.21 0.90 3.64 0.80 -9.13 13.00 -36.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.50 -
P/NAPS 1.60 2.36 2.00 1.00 0.83 1.23 0.80 12.24%

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