Posted by Ooi Teik Bee > 2013-07-24 12:35 | Report Abuse

Dear all,

It is not a recommendation to buy, I just want to show the intrinsic value of this stock.

Triplc IV Calculation

Total Net Profit Years 7/10

Total Positive Operating Cash flow Years 6/10

Total Dividend Payout Years 0/10

Total Positive free Cash flow Year 6/10
19/40
Growth%
10 Years Average Turn Over 142044
Latest 4 quarters 172324 21.32%

10 Years Average Net Profit -3409
Latest 4 quarters 29320

2011 2012 2013 Growth%
EPS (Cent) 0.77 13.73 45.8 233.58%
PER 225.97 12.67 3.80 70.02%
ROE 3.12 18.49 29.17 57.76%
NTA 0.25 1.16 1.57 35.34%
Dividend 0.0 0

2011 2012 2013
Net Profit 1101 13772 29320
equity 35340 74485 100524
ROE 3.12% 18.49% 29.17%

Price CAGR % (Buy and Hold)
Average Return History -9.16%
3 yrs Return 111.09%

Method 1
EPS 0.46
g 10.00
Y 7.0
IV= (EPS*(8.5+1.5g)*4.4)/Y 6.77
Current price 1.12
Margin of Safety 83.44%
Potential gain 504.05%

Method 2
Discounted Cash Flows Calculator
Discount rate 12.00%
EPS 0.46
Earning expected to grow (annually) 7.7
for the next (? Years) 3.0
before leveling off to an annual growth 3.00
Calculate Stock Value per share 6.32
Current price 1.12
Margin of Safety 82.28%
Potential gain 464.29%

Method 3
ROE 29.17%
Rr 8.00%
NTA 1.57
IV= ROE/ Rr*NTA 5.72
Current Price 1.74
Margin of Safety 69.60%
Potential gain 229.00%

Method 4
(22.5*EPS*Book value per share)^0.5
EPS 0.46
Total equity 100524
Number of shares 64022
(22.5*EPS*Total Equity/share)^0.5 4.02
Current price 1.74
Margin of Safety 56.74%
Potential gain 131.18%

Thank you.
Ooi

Posted by hermen1123 > 2013-07-25 16:23 | Report Abuse

WAIT for the day they rerating this stock. patient.

Posted by tbchoo49 > 2013-07-26 07:38 | Report Abuse

Ooi, then which counter do you recommend.

Posted by lucky9922 > 2013-07-29 09:33 | Report Abuse

Good results Why drop? Any news?

Posted by Superman88 > 2013-07-29 14:52 | Report Abuse

what happen triplc

Posted by hermen1123 > 2013-07-29 16:06 | Report Abuse

Anyone know??

Posted by Ong Wee Ming > 2013-07-29 16:10 | Report Abuse

big sales

Posted by hermen1123 > 2013-07-29 22:30 | Report Abuse

LOL

Posted by tbchoo49 > 2013-08-01 17:50 | Report Abuse

What happen tri plc? People say must not buy..

Posted by 9696_88 > 2013-08-01 17:55 | Report Abuse

just rebound..

Posted by lucky9922 > 2013-08-02 08:44 | Report Abuse

Today engine start again, 1.8

Posted by hermen1123 > 2013-08-12 23:48 | Report Abuse

Looking forward for 3.0 in 2yrs time.

Posted by Fortunebull > 2013-10-09 01:18 | Report Abuse

This counter very fat margin! Made 2 breakout but not successful!

Posted by FreeThink > 2013-10-09 09:26 | Report Abuse

That was not breakout, both was 1 transaction entry...

Posted by hermen1123 > 2013-10-17 10:50 | Report Abuse

is just a fact of time............... patient guys..........

Posted by chickmonk > 2013-10-21 20:32 | Report Abuse

Quaterlly report out soon. Another Dsonic in the making. Tighten your seatbelt. Huat ar!!!!

Posted by chickmonk > 2013-10-22 21:10 | Report Abuse

FY13 EPS 53.37sen. IF PE 10 then the price should be RM5.30. Liabilities quite high but got government projects. No money turnaround still can borrow from government.

Posted by TESSA > 2013-10-22 21:13 | Report Abuse

TSRI company :)

Posted by chickmonk > 2013-10-23 14:13 | Report Abuse

Good sign today!!! Result coming out soon.

Posted by chickmonk > 2013-10-23 20:21 | Report Abuse

No ppl buy??

Posted by Ooi Teik Bee > 2013-10-23 20:24 | Report Abuse

We need to see volume breakouts, otherwise, still cannot perform. Hopeless owner, need to get people to push a bit.
Thank you.

Posted by inwest88 > 2013-10-23 20:28 | Report Abuse

OTB< I think this is a controlled stock !

Posted by chickmonk > 2013-10-23 21:19 | Report Abuse

Wait for tml result out then only PUSH!!!

Posted by chickmonk > 2013-10-23 23:35 | Report Abuse

So less equities how to see volume breakout?

Posted by chickmonk > 2013-10-24 09:53 | Report Abuse

Last day to buy~~Don't miss the chance$$$$$$$$$

Posted by chickmonk > 2013-10-24 12:46 | Report Abuse

I think they going to issue bonus issue to make the equities more liquidity. Like what DSONIC did.

Posted by chickmonk > 2013-10-24 16:00 | Report Abuse

Last hour to buy$$$

Posted by Invest123 > 2013-10-24 17:35 | Report Abuse

Performed v well today.

Posted by chickmonk > 2013-10-24 20:17 | Report Abuse

3 white soldier formed. Today no result, tomorrow give you one more day to buy!!
Don't lose the chance.$$$$$$

Posted by chickmonk > 2013-10-25 08:50 | Report Abuse

congratulation~~~this TRIPLC going to follow DSONIC footstep!!$$$$$$$$

Posted by chickmonk > 2013-10-25 09:00 | Report Abuse

Look promising today!!

Posted by chickmonk > 2013-10-25 09:12 | Report Abuse

Good result coming$$$$$$$

Posted by miketyu > 2013-10-25 12:12 | Report Abuse

no news no announcement no volume up 8 sen. why?

Posted by Fortunebull > 2013-10-25 14:17 | Report Abuse

Damn fat margin but no volume!

Posted by lucky9922 > 2013-10-28 12:11 | Report Abuse

Any bad news? Drop a lot today

Posted by kuan8181 > 2013-12-04 08:50 | Report Abuse

this share seen going to die ~

Posted by 吴露萍 > 2013-12-12 10:13 | Report Abuse

Why drop a lot? Should I continued keep it?

Posted by gray > 2014-01-06 19:05 | Report Abuse

shit stock.... :(

Posted by ryanc > 2014-01-06 21:46 |

Post removed.Why?

Posted by vaentec > 2014-01-09 15:38 | Report Abuse

Today's result showed that only value investing can provide CONSISTENT results and allow you to sleep well at night.

Posted by tjhldg > 2014-01-10 01:04 | Report Abuse

kikiki

Posted by Invest123 > 2014-01-12 00:46 | Report Abuse

Thank Triplc bec. you did turn into gold and I'll always remember.

Posted by OngLiao99 > 2014-01-13 17:39 | Report Abuse

Can Gold turn to Diamond? if RM2.xx then diamond...

Posted by OngLiao99 > 2014-01-16 19:01 | Report Abuse

Wait for sg buloh land sale and plan....sure a heap of construction jobs for such a linked company...

Posted by Invest123 > 2014-01-17 20:16 | Report Abuse

Hi OngLiao99, at 1.20, do you think it is cheap? Looks like good prospect from what you mentioned.

Posted by OngLiao99 > 2014-01-21 12:25 | Report Abuse

From the past few weeks there is support around 1.12 level. Hard to say if 1.20 is cheap but if you can get a substantial volume between 1.12 to 1.20 then yes. Observed that very little sellers so hard to accumulate without moving the price up 0.12-0.16 at least.

Posted by OngLiao99 > 2014-01-29 15:05 | Report Abuse

Ya...good results and better prospects for this counter....cause it has a 23yr concession on maintenance, upgrades and expansion of the UiTM campus. Not many ppl aware. Moreover, imagine with the Sg Buloh land sale opening up, more govt facilities like polis, bomba, schools...etc needed. They have the right bumi license to bid for those jobs. Big shareholders connections sure this counter will Ong for time to come. Hope it can stay at this level for sometime...i still want to accumulate...hahaha..

Posted by buffet88 > 2014-02-06 10:28 | Report Abuse

The performance for the current quarter is worst than the preceding year quarter in 2012, so why buy ?

Posted by OngLiao99 > 2014-02-13 23:22 | Report Abuse

becoming shit stock liao....should have put more in sona...

Posted by Trade_99 > 2014-02-14 12:15 | Report Abuse

This stock overvalue, I think soon or later they would announce right issue....