Highlights

[TPC] QoQ Annualized Quarter Result on 2017-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     35.22%    YoY -     -190.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 192,898 202,812 106,336 92,456 75,998 76,036 82,686 76.17%
  QoQ % -4.89% 90.73% 15.01% 21.66% -0.05% -8.04% -
  Horiz. % 233.29% 245.28% 128.60% 111.82% 91.91% 91.96% 100.00%
PBT -3,136 18,944 -1,256 -3,761 -5,806 -33,120 5,425 -
  QoQ % -116.55% 1,608.28% 66.61% 35.22% 82.47% -710.51% -
  Horiz. % -57.81% 349.20% -23.15% -69.33% -107.02% -610.51% 100.00%
Tax -734 -3,912 1,026 0 0 7,020 -1,538 -39.01%
  QoQ % 81.24% -481.29% 0.00% 0.00% 0.00% 556.44% -
  Horiz. % 47.72% 254.36% -66.71% -0.00% -0.00% -456.44% 100.00%
NP -3,870 15,032 -230 -3,761 -5,806 -26,100 3,887 -
  QoQ % -125.75% 6,635.65% 93.89% 35.22% 77.75% -771.47% -
  Horiz. % -99.56% 386.72% -5.92% -96.77% -149.37% -671.47% 100.00%
NP to SH -3,870 15,032 -230 -3,761 -5,806 -26,100 3,887 -
  QoQ % -125.75% 6,635.65% 93.89% 35.22% 77.75% -771.47% -
  Horiz. % -99.56% 386.72% -5.92% -96.77% -149.37% -671.47% 100.00%
Tax Rate - % 20.65 % - % - % - % - % 28.35 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.84% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 196,768 187,780 106,566 96,217 81,804 102,136 78,799 84.37%
  QoQ % 4.79% 76.21% 10.76% 17.62% -19.91% 29.62% -
  Horiz. % 249.71% 238.30% 135.24% 122.10% 103.81% 129.62% 100.00%
Net Worth 79,490 86,504 72,476 70,138 70,138 67,722 69,369 9.53%
  QoQ % -8.11% 19.35% 3.33% 0.00% 3.57% -2.37% -
  Horiz. % 114.59% 124.70% 104.48% 101.11% 101.11% 97.63% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 79,490 86,504 72,476 70,138 70,138 67,722 69,369 9.53%
  QoQ % -8.11% 19.35% 3.33% 0.00% 3.57% -2.37% -
  Horiz. % 114.59% 124.70% 104.48% 101.11% 101.11% 97.63% 100.00%
NOSH 233,795 233,795 233,795 233,795 233,795 225,741 223,771 2.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.57% 0.88% -
  Horiz. % 104.48% 104.48% 104.48% 104.48% 104.48% 100.88% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -2.01 % 7.41 % -0.22 % -4.07 % -7.64 % -34.33 % 4.70 % -
  QoQ % -127.13% 3,468.18% 94.59% 46.73% 77.75% -830.43% -
  Horiz. % -42.77% 157.66% -4.68% -86.60% -162.55% -730.43% 100.00%
ROE -4.87 % 17.38 % -0.32 % -5.36 % -8.28 % -38.54 % 5.60 % -
  QoQ % -128.02% 5,531.25% 94.03% 35.27% 78.52% -788.21% -
  Horiz. % -86.96% 310.36% -5.71% -95.71% -147.86% -688.21% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 82.51 86.75 45.48 39.55 32.51 33.68 36.95 71.09%
  QoQ % -4.89% 90.74% 14.99% 21.65% -3.47% -8.85% -
  Horiz. % 223.30% 234.78% 123.09% 107.04% 87.98% 91.15% 100.00%
EPS -1.66 6.44 -0.10 -1.61 -2.48 -11.56 1.74 -
  QoQ % -125.78% 6,540.00% 93.79% 35.08% 78.55% -764.37% -
  Horiz. % -95.40% 370.11% -5.75% -92.53% -142.53% -664.37% 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 0.3400 0.3700 0.3100 0.3000 0.3000 0.3000 0.3100 6.37%
  QoQ % -8.11% 19.35% 3.33% 0.00% 0.00% -3.23% -
  Horiz. % 109.68% 119.35% 100.00% 96.77% 96.77% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 82.51 86.75 45.48 39.55 32.51 32.52 35.37 76.17%
  QoQ % -4.89% 90.74% 14.99% 21.65% -0.03% -8.06% -
  Horiz. % 233.28% 245.26% 128.58% 111.82% 91.91% 91.94% 100.00%
EPS -1.66 6.44 -0.10 -1.61 -2.48 -11.16 1.66 -
  QoQ % -125.78% 6,540.00% 93.79% 35.08% 77.78% -772.29% -
  Horiz. % -100.00% 387.95% -6.02% -96.99% -149.40% -672.29% 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 0.3400 0.3700 0.3100 0.3000 0.3000 0.2897 0.2967 9.53%
  QoQ % -8.11% 19.35% 3.33% 0.00% 3.56% -2.36% -
  Horiz. % 114.59% 124.71% 104.48% 101.11% 101.11% 97.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.3850 0.3800 0.3850 0.4300 0.4050 0.4850 0.4950 -
P/RPS 0.47 0.44 0.85 1.09 1.25 1.44 1.34 -50.36%
  QoQ % 6.82% -48.24% -22.02% -12.80% -13.19% 7.46% -
  Horiz. % 35.07% 32.84% 63.43% 81.34% 93.28% 107.46% 100.00%
P/EPS -23.26 5.91 -391.35 -26.73 -16.31 -4.19 28.50 -
  QoQ % -493.57% 101.51% -1,364.09% -63.89% -289.26% -114.70% -
  Horiz. % -81.61% 20.74% -1,373.16% -93.79% -57.23% -14.70% 100.00%
EY -4.30 16.92 -0.26 -3.74 -6.13 -23.84 3.51 -
  QoQ % -125.41% 6,607.69% 93.05% 38.99% 74.29% -779.20% -
  Horiz. % -122.51% 482.05% -7.41% -106.55% -174.64% -679.20% 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 1.13 1.03 1.24 1.43 1.35 1.62 1.60 -20.74%
  QoQ % 9.71% -16.94% -13.29% 5.93% -16.67% 1.25% -
  Horiz. % 70.62% 64.37% 77.50% 89.37% 84.38% 101.25% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 31/05/18 28/02/18 27/11/17 29/08/17 30/05/17 28/02/17 -
Price 0.3600 0.3550 0.4000 0.3900 0.4100 0.4600 0.5000 -
P/RPS 0.44 0.41 0.88 0.99 1.26 1.37 1.35 -52.74%
  QoQ % 7.32% -53.41% -11.11% -21.43% -8.03% 1.48% -
  Horiz. % 32.59% 30.37% 65.19% 73.33% 93.33% 101.48% 100.00%
P/EPS -21.75 5.52 -406.60 -24.24 -16.51 -3.98 28.78 -
  QoQ % -494.02% 101.36% -1,577.39% -46.82% -314.82% -113.83% -
  Horiz. % -75.57% 19.18% -1,412.79% -84.23% -57.37% -13.83% 100.00%
EY -4.60 18.11 -0.25 -4.13 -6.06 -25.13 3.47 -
  QoQ % -125.40% 7,344.00% 93.95% 31.85% 75.89% -824.21% -
  Horiz. % -132.56% 521.90% -7.20% -119.02% -174.64% -724.21% 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 1.06 0.96 1.29 1.30 1.37 1.53 1.61 -24.38%
  QoQ % 10.42% -25.58% -0.77% -5.11% -10.46% -4.97% -
  Horiz. % 65.84% 59.63% 80.12% 80.75% 85.09% 95.03% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers