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

Stock
[TPC] TPC PLUS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 25.2%
YoY- -549.39%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC'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 30/06/11 CAGR
Revenue 89,073 83,608 73,231 46,634 22,757 48,515 51,175 13.08%
PBT 4,038 4,432 -4,073 -13,215 -2,033 471 1,843 19.00%
Tax -204 332 0 13 0 0 207 -
NP 3,834 4,764 -4,073 -13,202 -2,033 471 2,050 14.90%
-
NP to SH 3,834 4,764 -4,073 -13,202 -2,033 471 2,050 14.90%
-
Tax Rate 5.05% -7.49% - - - 0.00% -11.23% -
Total Cost 85,239 78,844 77,304 59,836 24,790 48,044 49,125 13.00%
-
Net Worth 24,812 20,782 16,003 20,025 32,816 31,133 28,971 -3.38%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
Net Worth 24,812 20,782 16,003 20,025 32,816 31,133 28,971 -3.38%
NOSH 80,041 79,932 80,019 80,103 80,039 79,830 74,285 1.66%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
NP Margin 4.30% 5.70% -5.56% -28.31% -8.93% 0.97% 4.01% -
ROE 15.45% 22.92% -25.45% -65.93% -6.20% 1.51% 7.08% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
RPS 111.28 104.60 91.52 58.22 28.43 60.77 68.89 11.22%
EPS 4.79 5.96 -5.09 -16.50 -2.54 0.59 2.56 14.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.26 0.20 0.25 0.41 0.39 0.39 -4.96%
Adjusted Per Share Value based on latest NOSH - 87,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
RPS 28.90 27.12 23.76 15.13 7.38 15.74 16.60 13.09%
EPS 1.24 1.55 -1.32 -4.28 -0.66 0.15 0.67 14.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.0674 0.0519 0.065 0.1065 0.101 0.094 -3.38%
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 30/06/11 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/06/11 -
Price 0.375 0.405 0.355 0.29 0.29 0.24 0.25 -
P/RPS 0.34 0.39 0.39 0.50 1.02 0.39 0.36 -1.26%
P/EPS 7.83 6.80 -6.97 -1.76 -11.42 40.68 9.06 -3.18%
EY 12.77 14.72 -14.34 -56.83 -8.76 2.46 11.04 3.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.56 1.78 1.16 0.71 0.62 0.64 15.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/11 CAGR
Date 25/02/16 26/02/15 26/02/14 27/02/13 29/02/12 28/02/11 26/08/11 -
Price 0.395 0.40 0.425 0.29 0.30 0.22 0.22 -
P/RPS 0.35 0.38 0.46 0.50 1.06 0.36 0.32 2.00%
P/EPS 8.25 6.71 -8.35 -1.76 -11.81 37.29 7.97 0.76%
EY 12.13 14.90 -11.98 -56.83 -8.47 2.68 12.54 -0.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.54 2.13 1.16 0.73 0.56 0.56 19.92%

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