Highlights

[TPC] QoQ Annualized Quarter Result on 2018-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -36.30%    YoY -     -40.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 228,672 243,264 213,058 201,480 192,898 202,812 106,336 66.84%
  QoQ % -6.00% 14.18% 5.75% 4.45% -4.89% 90.73% -
  Horiz. % 215.05% 228.77% 200.36% 189.47% 181.40% 190.73% 100.00%
PBT 19,024 43,108 4,450 -5,317 -3,136 18,944 -1,256 -
  QoQ % -55.87% 868.72% 183.69% -69.56% -116.55% 1,608.28% -
  Horiz. % -1,514.65% -3,432.17% -354.30% 423.35% 249.68% -1,508.28% 100.00%
Tax -3,116 -4,740 -1,161 42 -734 -3,912 1,026 -
  QoQ % 34.26% -308.27% -2,821.07% 105.81% 81.24% -481.29% -
  Horiz. % -303.70% -461.99% -113.16% 4.16% -71.54% -381.29% 100.00%
NP 15,908 38,368 3,289 -5,274 -3,870 15,032 -230 -
  QoQ % -58.54% 1,066.56% 162.35% -36.30% -125.75% 6,635.65% -
  Horiz. % -6,916.52% -16,681.74% -1,430.00% 2,293.33% 1,682.61% -6,535.65% 100.00%
NP to SH 15,908 38,368 3,289 -5,274 -3,870 15,032 -230 -
  QoQ % -58.54% 1,066.56% 162.35% -36.30% -125.75% 6,635.65% -
  Horiz. % -6,916.52% -16,681.74% -1,430.00% 2,293.33% 1,682.61% -6,535.65% 100.00%
Tax Rate 16.38 % 11.00 % 26.09 % - % - % 20.65 % - % -
  QoQ % 48.91% -57.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.32% 53.27% 126.34% 0.00% 0.00% 100.00% -
Total Cost 212,764 204,896 209,769 206,754 196,768 187,780 106,566 58.76%
  QoQ % 3.84% -2.32% 1.46% 5.08% 4.79% 76.21% -
  Horiz. % 199.65% 192.27% 196.84% 194.02% 184.64% 176.21% 100.00%
Net Worth 93,518 95,856 84,166 77,152 79,490 86,504 72,476 18.58%
  QoQ % -2.44% 13.89% 9.09% -2.94% -8.11% 19.35% -
  Horiz. % 129.03% 132.26% 116.13% 106.45% 109.68% 119.35% 100.00%
Dividend
30/06/10 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 93,518 95,856 84,166 77,152 79,490 86,504 72,476 18.58%
  QoQ % -2.44% 13.89% 9.09% -2.94% -8.11% 19.35% -
  Horiz. % 129.03% 132.26% 116.13% 106.45% 109.68% 119.35% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.96 % 15.77 % 1.54 % -2.62 % -2.01 % 7.41 % -0.22 % -
  QoQ % -55.87% 924.03% 158.78% -30.35% -127.13% 3,468.18% -
  Horiz. % -3,163.64% -7,168.18% -700.00% 1,190.91% 913.64% -3,368.18% 100.00%
ROE 17.01 % 40.03 % 3.91 % -6.84 % -4.87 % 17.38 % -0.32 % -
  QoQ % -57.51% 923.79% 157.16% -40.45% -128.02% 5,531.25% -
  Horiz. % -5,315.62% -12,509.38% -1,221.88% 2,137.50% 1,521.88% -5,431.25% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 97.81 104.05 91.13 86.18 82.51 86.75 45.48 66.85%
  QoQ % -6.00% 14.18% 5.74% 4.45% -4.89% 90.74% -
  Horiz. % 215.06% 228.78% 200.37% 189.49% 181.42% 190.74% 100.00%
EPS 6.80 16.40 1.41 -2.25 -1.66 6.44 -0.10 -
  QoQ % -58.54% 1,063.12% 162.67% -35.54% -125.78% 6,540.00% -
  Horiz. % -6,800.00% -16,400.00% -1,410.00% 2,250.00% 1,660.00% -6,440.00% 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 0.4000 0.4100 0.3600 0.3300 0.3400 0.3700 0.3100 18.58%
  QoQ % -2.44% 13.89% 9.09% -2.94% -8.11% 19.35% -
  Horiz. % 129.03% 132.26% 116.13% 106.45% 109.68% 119.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,119
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 97.26 103.46 90.62 85.69 82.04 86.26 45.23 66.83%
  QoQ % -5.99% 14.17% 5.75% 4.45% -4.89% 90.71% -
  Horiz. % 215.03% 228.74% 200.35% 189.45% 181.38% 190.71% 100.00%
EPS 6.77 16.32 1.40 -2.24 -1.65 6.39 -0.10 -
  QoQ % -58.52% 1,065.71% 162.50% -35.76% -125.82% 6,490.00% -
  Horiz. % -6,770.00% -16,320.00% -1,400.00% 2,240.00% 1,650.00% -6,390.00% 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 0.3977 0.4077 0.3580 0.3281 0.3381 0.3679 0.3083 18.56%
  QoQ % -2.45% 13.88% 9.11% -2.96% -8.10% 19.33% -
  Horiz. % 129.00% 132.24% 116.12% 106.42% 109.67% 119.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.3750 0.4150 0.3350 0.3550 0.3850 0.3800 0.3850 -
P/RPS 0.38 0.40 0.37 0.41 0.47 0.44 0.85 -41.62%
  QoQ % -5.00% 8.11% -9.76% -12.77% 6.82% -48.24% -
  Horiz. % 44.71% 47.06% 43.53% 48.24% 55.29% 51.76% 100.00%
P/EPS 5.51 2.53 23.81 -15.74 -23.26 5.91 -391.35 -
  QoQ % 117.79% -89.37% 251.27% 32.33% -493.57% 101.51% -
  Horiz. % -1.41% -0.65% -6.08% 4.02% 5.94% -1.51% 100.00%
EY 18.14 39.54 4.20 -6.36 -4.30 16.92 -0.26 -
  QoQ % -54.12% 841.43% 166.04% -47.91% -125.41% 6,607.69% -
  Horiz. % -6,976.92% -15,207.69% -1,615.38% 2,446.15% 1,653.85% -6,507.69% 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 0.94 1.01 0.93 1.08 1.13 1.03 1.24 -16.90%
  QoQ % -6.93% 8.60% -13.89% -4.42% 9.71% -16.94% -
  Horiz. % 75.81% 81.45% 75.00% 87.10% 91.13% 83.06% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 28/02/19 28/11/18 28/08/18 31/05/18 28/02/18 -
Price 0.3500 0.4100 0.4300 0.3600 0.3600 0.3550 0.4000 -
P/RPS 0.36 0.39 0.47 0.42 0.44 0.41 0.88 -44.98%
  QoQ % -7.69% -17.02% 11.90% -4.55% 7.32% -53.41% -
  Horiz. % 40.91% 44.32% 53.41% 47.73% 50.00% 46.59% 100.00%
P/EPS 5.14 2.50 30.57 -15.96 -21.75 5.52 -406.60 -
  QoQ % 105.60% -91.82% 291.54% 26.62% -494.02% 101.36% -
  Horiz. % -1.26% -0.61% -7.52% 3.93% 5.35% -1.36% 100.00%
EY 19.44 40.03 3.27 -6.27 -4.60 18.11 -0.25 -
  QoQ % -51.44% 1,124.16% 152.15% -36.30% -125.40% 7,344.00% -
  Horiz. % -7,776.00% -16,012.00% -1,308.00% 2,508.00% 1,840.00% -7,244.00% 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 0.88 1.00 1.19 1.09 1.06 0.96 1.29 -22.56%
  QoQ % -12.00% -15.97% 9.17% 2.83% 10.42% -25.58% -
  Horiz. % 68.22% 77.52% 92.25% 84.50% 82.17% 74.42% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

685  409  577  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS