[TFP] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 840.78%
YoY- 1583.78%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 76,136 89,710 98,846 62,404 33,968 38,408 61,414 3.64%
PBT 1,367 -14,463 4,155 2,698 -14 -2,284 -2,457 -
Tax -465 -441 -479 -832 -53 -152 -113 26.57%
NP 902 -14,904 3,676 1,866 -67 -2,436 -2,570 -
-
NP to SH 540 -15,352 3,685 1,869 111 -2,302 -2,366 -
-
Tax Rate 34.02% - 11.53% 30.84% - - - -
Total Cost 75,234 104,614 95,170 60,538 34,035 40,844 63,984 2.73%
-
Net Worth 16,404 16,353 30,204 20,378 15,262 14,036 16,829 -0.42%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 16,404 16,353 30,204 20,378 15,262 14,036 16,829 -0.42%
NOSH 205,059 204,420 201,366 156,756 138,750 140,365 140,245 6.53%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.18% -16.61% 3.72% 2.99% -0.20% -6.34% -4.18% -
ROE 3.29% -93.88% 12.20% 9.17% 0.73% -16.40% -14.06% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 37.13 43.88 49.09 39.81 24.48 27.36 43.79 -2.71%
EPS 0.26 -7.51 1.83 1.20 0.08 -1.64 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.15 0.13 0.11 0.10 0.12 -6.53%
Adjusted Per Share Value based on latest NOSH - 155,980
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.30 14.50 15.97 10.08 5.49 6.21 9.92 3.64%
EPS 0.09 -2.48 0.60 0.30 0.02 -0.37 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0264 0.0488 0.0329 0.0247 0.0227 0.0272 -0.43%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.125 0.16 0.425 0.25 0.17 0.12 0.14 -
P/RPS 0.34 0.36 0.87 0.63 0.69 0.44 0.32 1.01%
P/EPS 47.47 -2.13 23.22 20.97 212.50 -7.32 -8.30 -
EY 2.11 -46.94 4.31 4.77 0.47 -13.67 -12.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.00 2.83 1.92 1.55 1.20 1.17 4.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 17/02/15 28/02/14 25/02/13 22/02/12 28/02/11 25/02/10 -
Price 0.14 0.17 0.29 0.25 0.17 0.115 0.14 -
P/RPS 0.38 0.39 0.59 0.63 0.69 0.42 0.32 2.90%
P/EPS 53.16 -2.26 15.85 20.97 212.50 -7.01 -8.30 -
EY 1.88 -44.18 6.31 4.77 0.47 -14.26 -12.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.13 1.93 1.92 1.55 1.15 1.17 6.93%

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