[TFP] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -1732.62%
YoY- 2.7%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 98,846 62,404 33,968 38,408 61,414 13,608 11,602 42.86%
PBT 4,155 2,698 -14 -2,284 -2,457 480 3,457 3.10%
Tax -479 -832 -53 -152 -113 -265 -269 10.08%
NP 3,676 1,866 -67 -2,436 -2,570 215 3,188 2.40%
-
NP to SH 3,685 1,869 111 -2,302 -2,366 215 3,188 2.44%
-
Tax Rate 11.53% 30.84% - - - 55.21% 7.78% -
Total Cost 95,170 60,538 34,035 40,844 63,984 13,393 8,414 49.76%
-
Net Worth 30,204 20,378 15,262 14,036 16,829 17,705 10,418 19.39%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - 948 - -
Div Payout % - - - - - 441.18% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 30,204 20,378 15,262 14,036 16,829 17,705 10,418 19.39%
NOSH 201,366 156,756 138,750 140,365 140,245 126,470 69,455 19.39%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.72% 2.99% -0.20% -6.34% -4.18% 1.58% 27.48% -
ROE 12.20% 9.17% 0.73% -16.40% -14.06% 1.21% 30.60% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 49.09 39.81 24.48 27.36 43.79 10.76 16.70 19.66%
EPS 1.83 1.20 0.08 -1.64 -1.69 0.17 4.59 -14.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.15 0.13 0.11 0.10 0.12 0.14 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 140,402
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 15.97 10.08 5.49 6.21 9.92 2.20 1.87 42.92%
EPS 0.60 0.30 0.02 -0.37 -0.38 0.03 0.52 2.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.0488 0.0329 0.0247 0.0227 0.0272 0.0286 0.0168 19.43%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 - -
Price 0.425 0.25 0.17 0.12 0.14 0.12 0.00 -
P/RPS 0.87 0.63 0.69 0.44 0.32 1.12 0.00 -
P/EPS 23.22 20.97 212.50 -7.32 -8.30 70.59 0.00 -
EY 4.31 4.77 0.47 -13.67 -12.05 1.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 2.83 1.92 1.55 1.20 1.17 0.86 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 25/02/13 22/02/12 28/02/11 25/02/10 27/02/09 20/02/08 -
Price 0.29 0.25 0.17 0.115 0.14 0.14 0.00 -
P/RPS 0.59 0.63 0.69 0.42 0.32 1.30 0.00 -
P/EPS 15.85 20.97 212.50 -7.01 -8.30 82.35 0.00 -
EY 6.31 4.77 0.47 -14.26 -12.05 1.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 5.36 0.00 -
P/NAPS 1.93 1.92 1.55 1.15 1.17 1.00 0.00 -

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