Highlights

[TPC] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -49.18%    YoY -     4.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 83,440 89,073 88,678 89,362 95,220 83,608 78,978 3.73%
  QoQ % -6.32% 0.44% -0.76% -6.15% 13.89% 5.86% -
  Horiz. % 105.65% 112.78% 112.28% 113.15% 120.56% 105.86% 100.00%
PBT 5,696 4,038 4,394 3,724 7,328 4,432 3,818 30.52%
  QoQ % 41.06% -8.12% 18.01% -49.18% 65.34% 16.06% -
  Horiz. % 149.16% 105.74% 115.08% 97.52% 191.90% 116.06% 100.00%
Tax -2,108 -204 0 0 0 332 0 -
  QoQ % -933.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -634.94% -61.45% 0.00% 0.00% 0.00% 100.00% -
NP 3,588 3,834 4,394 3,724 7,328 4,764 3,818 -4.07%
  QoQ % -6.42% -12.76% 18.01% -49.18% 53.82% 24.76% -
  Horiz. % 93.96% 100.40% 115.08% 97.52% 191.90% 124.76% 100.00%
NP to SH 3,588 3,834 4,394 3,724 7,328 4,764 3,818 -4.07%
  QoQ % -6.42% -12.76% 18.01% -49.18% 53.82% 24.76% -
  Horiz. % 93.96% 100.40% 115.08% 97.52% 191.90% 124.76% 100.00%
Tax Rate 37.01 % 5.05 % - % - % - % -7.49 % - % -
  QoQ % 632.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -494.13% -67.42% 0.00% 0.00% 0.00% 100.00% -
Total Cost 79,852 85,239 84,284 85,638 87,892 78,844 75,160 4.12%
  QoQ % -6.32% 1.13% -1.58% -2.56% 11.48% 4.90% -
  Horiz. % 106.24% 113.41% 112.14% 113.94% 116.94% 104.90% 100.00%
Net Worth 50,699 24,812 23,999 22,375 22,400 20,782 19,199 90.93%
  QoQ % 104.33% 3.39% 7.26% -0.11% 7.78% 8.24% -
  Horiz. % 264.06% 129.23% 125.00% 116.54% 116.67% 108.24% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 50,699 24,812 23,999 22,375 22,400 20,782 19,199 90.93%
  QoQ % 104.33% 3.39% 7.26% -0.11% 7.78% 8.24% -
  Horiz. % 264.06% 129.23% 125.00% 116.54% 116.67% 108.24% 100.00%
NOSH 194,999 80,041 79,999 79,914 80,000 79,932 79,999 81.02%
  QoQ % 143.62% 0.05% 0.11% -0.11% 0.08% -0.08% -
  Horiz. % 243.75% 100.05% 100.00% 99.89% 100.00% 99.92% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.30 % 4.30 % 4.96 % 4.17 % 7.70 % 5.70 % 4.84 % -7.58%
  QoQ % 0.00% -13.31% 18.94% -45.84% 35.09% 17.77% -
  Horiz. % 88.84% 88.84% 102.48% 86.16% 159.09% 117.77% 100.00%
ROE 7.08 % 15.45 % 18.31 % 16.64 % 32.71 % 22.92 % 19.89 % -49.74%
  QoQ % -54.17% -15.62% 10.04% -49.13% 42.71% 15.23% -
  Horiz. % 35.60% 77.68% 92.06% 83.66% 164.45% 115.23% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 42.79 111.28 110.85 111.82 119.03 104.60 98.72 -42.70%
  QoQ % -61.55% 0.39% -0.87% -6.06% 13.80% 5.96% -
  Horiz. % 43.34% 112.72% 112.29% 113.27% 120.57% 105.96% 100.00%
EPS 1.84 4.79 5.49 4.66 9.16 5.96 4.77 -46.98%
  QoQ % -61.59% -12.75% 17.81% -49.13% 53.69% 24.95% -
  Horiz. % 38.57% 100.42% 115.09% 97.69% 192.03% 124.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2600 0.3100 0.3000 0.2800 0.2800 0.2600 0.2400 5.48%
  QoQ % -16.13% 3.33% 7.14% 0.00% 7.69% 8.33% -
  Horiz. % 108.33% 129.17% 125.00% 116.67% 116.67% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 35.69 38.10 37.93 38.22 40.73 35.76 33.78 3.73%
  QoQ % -6.33% 0.45% -0.76% -6.16% 13.90% 5.86% -
  Horiz. % 105.65% 112.79% 112.29% 113.14% 120.57% 105.86% 100.00%
EPS 1.53 1.64 1.88 1.59 3.13 2.04 1.63 -4.13%
  QoQ % -6.71% -12.77% 18.24% -49.20% 53.43% 25.15% -
  Horiz. % 93.87% 100.61% 115.34% 97.55% 192.02% 125.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2169 0.1061 0.1027 0.0957 0.0958 0.0889 0.0821 90.99%
  QoQ % 104.43% 3.31% 7.31% -0.10% 7.76% 8.28% -
  Horiz. % 264.19% 129.23% 125.09% 116.57% 116.69% 108.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.4050 0.3750 0.5000 0.4200 0.5050 0.4050 0.4100 -
P/RPS 0.95 0.34 0.45 0.38 0.42 0.39 0.42 72.23%
  QoQ % 179.41% -24.44% 18.42% -9.52% 7.69% -7.14% -
  Horiz. % 226.19% 80.95% 107.14% 90.48% 100.00% 92.86% 100.00%
P/EPS 22.01 7.83 9.10 9.01 5.51 6.80 8.59 87.14%
  QoQ % 181.10% -13.96% 1.00% 63.52% -18.97% -20.84% -
  Horiz. % 256.23% 91.15% 105.94% 104.89% 64.14% 79.16% 100.00%
EY 4.54 12.77 10.99 11.10 18.14 14.72 11.64 -46.59%
  QoQ % -64.45% 16.20% -0.99% -38.81% 23.23% 26.46% -
  Horiz. % 39.00% 109.71% 94.42% 95.36% 155.84% 126.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.56 1.21 1.67 1.50 1.80 1.56 1.71 -5.93%
  QoQ % 28.93% -27.54% 11.33% -16.67% 15.38% -8.77% -
  Horiz. % 91.23% 70.76% 97.66% 87.72% 105.26% 91.23% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 18/11/15 27/08/15 26/05/15 26/02/15 21/11/14 -
Price 0.4700 0.3950 0.5800 0.4800 0.4800 0.4000 0.4000 -
P/RPS 1.10 0.35 0.52 0.43 0.40 0.38 0.41 92.96%
  QoQ % 214.29% -32.69% 20.93% 7.50% 5.26% -7.32% -
  Horiz. % 268.29% 85.37% 126.83% 104.88% 97.56% 92.68% 100.00%
P/EPS 25.54 8.25 10.56 10.30 5.24 6.71 8.38 110.07%
  QoQ % 209.58% -21.88% 2.52% 96.56% -21.91% -19.93% -
  Horiz. % 304.77% 98.45% 126.01% 122.91% 62.53% 80.07% 100.00%
EY 3.91 12.13 9.47 9.71 19.08 14.90 11.93 -52.43%
  QoQ % -67.77% 28.09% -2.47% -49.11% 28.05% 24.90% -
  Horiz. % 32.77% 101.68% 79.38% 81.39% 159.93% 124.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.81 1.27 1.93 1.71 1.71 1.54 1.67 5.51%
  QoQ % 42.52% -34.20% 12.87% 0.00% 11.04% -7.78% -
  Horiz. % 108.38% 76.05% 115.57% 102.40% 102.40% 92.22% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

243  282  529  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.37-0.14 
 TDM 0.315+0.015 
 HSI-H8K 0.155+0.045 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers