Highlights

[TPC] QoQ Annualized Quarter Result on 2018-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -125.75%    YoY -     33.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 243,264 213,058 201,480 192,898 202,812 106,336 92,456 90.70%
  QoQ % 14.18% 5.75% 4.45% -4.89% 90.73% 15.01% -
  Horiz. % 263.11% 230.44% 217.92% 208.64% 219.36% 115.01% 100.00%
PBT 43,108 4,450 -5,317 -3,136 18,944 -1,256 -3,761 -
  QoQ % 868.72% 183.69% -69.56% -116.55% 1,608.28% 66.61% -
  Horiz. % -1,146.08% -118.31% 141.37% 83.37% -503.65% 33.39% 100.00%
Tax -4,740 -1,161 42 -734 -3,912 1,026 0 -
  QoQ % -308.27% -2,821.07% 105.81% 81.24% -481.29% 0.00% -
  Horiz. % -461.99% -113.16% 4.16% -71.54% -381.29% 100.00% -
NP 38,368 3,289 -5,274 -3,870 15,032 -230 -3,761 -
  QoQ % 1,066.56% 162.35% -36.30% -125.75% 6,635.65% 93.89% -
  Horiz. % -1,020.06% -87.44% 140.23% 102.89% -399.65% 6.11% 100.00%
NP to SH 38,368 3,289 -5,274 -3,870 15,032 -230 -3,761 -
  QoQ % 1,066.56% 162.35% -36.30% -125.75% 6,635.65% 93.89% -
  Horiz. % -1,020.06% -87.44% 140.23% 102.89% -399.65% 6.11% 100.00%
Tax Rate 11.00 % 26.09 % - % - % 20.65 % - % - % -
  QoQ % -57.84% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.27% 126.34% 0.00% 0.00% 100.00% - -
Total Cost 204,896 209,769 206,754 196,768 187,780 106,566 96,217 65.60%
  QoQ % -2.32% 1.46% 5.08% 4.79% 76.21% 10.76% -
  Horiz. % 212.95% 218.02% 214.88% 204.50% 195.16% 110.76% 100.00%
Net Worth 95,856 84,166 77,152 79,490 86,504 72,476 70,138 23.18%
  QoQ % 13.89% 9.09% -2.94% -8.11% 19.35% 3.33% -
  Horiz. % 136.67% 120.00% 110.00% 113.33% 123.33% 103.33% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 95,856 84,166 77,152 79,490 86,504 72,476 70,138 23.18%
  QoQ % 13.89% 9.09% -2.94% -8.11% 19.35% 3.33% -
  Horiz. % 136.67% 120.00% 110.00% 113.33% 123.33% 103.33% 100.00%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 15.77 % 1.54 % -2.62 % -2.01 % 7.41 % -0.22 % -4.07 % -
  QoQ % 924.03% 158.78% -30.35% -127.13% 3,468.18% 94.59% -
  Horiz. % -387.47% -37.84% 64.37% 49.39% -182.06% 5.41% 100.00%
ROE 40.03 % 3.91 % -6.84 % -4.87 % 17.38 % -0.32 % -5.36 % -
  QoQ % 923.79% 157.16% -40.45% -128.02% 5,531.25% 94.03% -
  Horiz. % -746.83% -72.95% 127.61% 90.86% -324.25% 5.97% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 104.05 91.13 86.18 82.51 86.75 45.48 39.55 90.69%
  QoQ % 14.18% 5.74% 4.45% -4.89% 90.74% 14.99% -
  Horiz. % 263.08% 230.42% 217.90% 208.62% 219.34% 114.99% 100.00%
EPS 16.40 1.41 -2.25 -1.66 6.44 -0.10 -1.61 -
  QoQ % 1,063.12% 162.67% -35.54% -125.78% 6,540.00% 93.79% -
  Horiz. % -1,018.63% -87.58% 139.75% 103.11% -400.00% 6.21% 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 0.4100 0.3600 0.3300 0.3400 0.3700 0.3100 0.3000 23.18%
  QoQ % 13.89% 9.09% -2.94% -8.11% 19.35% 3.33% -
  Horiz. % 136.67% 120.00% 110.00% 113.33% 123.33% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 104.05 91.13 86.18 82.51 86.75 45.48 39.55 90.69%
  QoQ % 14.18% 5.74% 4.45% -4.89% 90.74% 14.99% -
  Horiz. % 263.08% 230.42% 217.90% 208.62% 219.34% 114.99% 100.00%
EPS 16.40 1.41 -2.25 -1.66 6.44 -0.10 -1.61 -
  QoQ % 1,063.12% 162.67% -35.54% -125.78% 6,540.00% 93.79% -
  Horiz. % -1,018.63% -87.58% 139.75% 103.11% -400.00% 6.21% 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 0.4100 0.3600 0.3300 0.3400 0.3700 0.3100 0.3000 23.18%
  QoQ % 13.89% 9.09% -2.94% -8.11% 19.35% 3.33% -
  Horiz. % 136.67% 120.00% 110.00% 113.33% 123.33% 103.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.4150 0.3350 0.3550 0.3850 0.3800 0.3850 0.4300 -
P/RPS 0.40 0.37 0.41 0.47 0.44 0.85 1.09 -48.77%
  QoQ % 8.11% -9.76% -12.77% 6.82% -48.24% -22.02% -
  Horiz. % 36.70% 33.94% 37.61% 43.12% 40.37% 77.98% 100.00%
P/EPS 2.53 23.81 -15.74 -23.26 5.91 -391.35 -26.73 -
  QoQ % -89.37% 251.27% 32.33% -493.57% 101.51% -1,364.09% -
  Horiz. % -9.47% -89.08% 58.89% 87.02% -22.11% 1,464.09% 100.00%
EY 39.54 4.20 -6.36 -4.30 16.92 -0.26 -3.74 -
  QoQ % 841.43% 166.04% -47.91% -125.41% 6,607.69% 93.05% -
  Horiz. % -1,057.22% -112.30% 170.05% 114.97% -452.41% 6.95% 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 1.01 0.93 1.08 1.13 1.03 1.24 1.43 -20.71%
  QoQ % 8.60% -13.89% -4.42% 9.71% -16.94% -13.29% -
  Horiz. % 70.63% 65.03% 75.52% 79.02% 72.03% 86.71% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 28/11/18 28/08/18 31/05/18 28/02/18 27/11/17 -
Price 0.4100 0.4300 0.3600 0.3600 0.3550 0.4000 0.3900 -
P/RPS 0.39 0.47 0.42 0.44 0.41 0.88 0.99 -46.29%
  QoQ % -17.02% 11.90% -4.55% 7.32% -53.41% -11.11% -
  Horiz. % 39.39% 47.47% 42.42% 44.44% 41.41% 88.89% 100.00%
P/EPS 2.50 30.57 -15.96 -21.75 5.52 -406.60 -24.24 -
  QoQ % -91.82% 291.54% 26.62% -494.02% 101.36% -1,577.39% -
  Horiz. % -10.31% -126.11% 65.84% 89.73% -22.77% 1,677.39% 100.00%
EY 40.03 3.27 -6.27 -4.60 18.11 -0.25 -4.13 -
  QoQ % 1,124.16% 152.15% -36.30% -125.40% 7,344.00% 93.95% -
  Horiz. % -969.25% -79.18% 151.82% 111.38% -438.50% 6.05% 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 1.00 1.19 1.09 1.06 0.96 1.29 1.30 -16.06%
  QoQ % -15.97% 9.17% 2.83% 10.42% -25.58% -0.77% -
  Horiz. % 76.92% 91.54% 83.85% 81.54% 73.85% 99.23% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers