[TFP] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[TFP] TFP SOLUTIONS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -2.12%
YoY- -241.77%
Quarter Report
Latest QR
Upcoming QR
TFP's Result
TFP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 96,713 82,885 47,599 37,976 58,897 33,120 12,535 40.54%
PBT 2,486 4,658 218 -2,294 -414 -2,173 1,714 6.39%
Tax -507 -910 -346 -15 -300 -61 -277 10.59%
NP 1,979 3,748 -128 -2,309 -714 -2,234 1,437 5.47%
-
NP to SH 1,694 3,758 -64 -2,119 -620 -2,082 1,437 2.77%
-
Tax Rate 20.39% 19.54% 158.72% - - - 16.16% -
Total Cost 94,734 79,137 47,727 40,285 59,611 35,354 11,098 42.93%
-
Net Worth 31,125 29,119 25,199 13,933 16,399 18,390 18,200 9.35%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - 962 -
Div Payout % - - - - - - 66.98% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 31,125 29,119 25,199 13,933 16,399 18,390 18,200 9.35%
NOSH 207,500 207,999 210,000 126,666 136,666 141,463 130,000 8.10%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.05% 4.52% -0.27% -6.08% -1.21% -6.75% 11.46% -
ROE 5.44% 12.91% -0.25% -15.21% -3.78% -11.32% 7.90% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 46.61 39.85 22.67 29.98 43.10 23.41 9.64 30.02%
EPS 0.82 1.81 -0.03 -1.67 -0.45 -1.47 1.11 -4.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.74 -
NAPS 0.15 0.14 0.12 0.11 0.12 0.13 0.14 1.15%
Adjusted Per Share Value based on latest NOSH - 126,666
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 15.63 13.39 7.69 6.14 9.52 5.35 2.03 40.50%
EPS 0.27 0.61 -0.01 -0.34 -0.10 -0.34 0.23 2.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.0503 0.0471 0.0407 0.0225 0.0265 0.0297 0.0294 9.35%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.225 0.31 0.22 0.12 0.10 0.13 0.12 -
P/RPS 0.48 0.78 0.97 0.40 0.23 0.56 1.24 -14.62%
P/EPS 27.56 17.16 -721.88 -7.17 -22.04 -8.83 10.86 16.78%
EY 3.63 5.83 -0.14 -13.94 -4.54 -11.32 9.21 -14.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.17 -
P/NAPS 1.50 2.21 1.83 1.09 0.83 1.00 0.86 9.71%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 26/11/12 24/11/11 16/11/10 25/11/09 26/11/08 -
Price 0.215 0.325 0.25 0.14 0.10 0.12 0.09 -
P/RPS 0.46 0.82 1.10 0.47 0.23 0.51 0.93 -11.06%
P/EPS 26.34 17.99 -820.31 -8.37 -22.04 -8.15 8.14 21.60%
EY 3.80 5.56 -0.12 -11.95 -4.54 -12.26 12.28 -17.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.23 -
P/NAPS 1.43 2.32 2.08 1.27 0.83 0.92 0.64 14.33%

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