Highlights

[TPC] QoQ Annualized Quarter Result on 2018-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     162.35%    YoY -     1,530.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 242,152 228,672 243,264 213,058 201,480 192,898 202,812 12.53%
  QoQ % 5.89% -6.00% 14.18% 5.75% 4.45% -4.89% -
  Horiz. % 119.40% 112.75% 119.95% 105.05% 99.34% 95.11% 100.00%
PBT 14,578 19,024 43,108 4,450 -5,317 -3,136 18,944 -16.01%
  QoQ % -23.37% -55.87% 868.72% 183.69% -69.56% -116.55% -
  Horiz. % 76.96% 100.42% 227.55% 23.49% -28.07% -16.55% 100.00%
Tax -2,272 -3,116 -4,740 -1,161 42 -734 -3,912 -30.37%
  QoQ % 27.09% 34.26% -308.27% -2,821.07% 105.81% 81.24% -
  Horiz. % 58.08% 79.65% 121.17% 29.68% -1.09% 18.76% 100.00%
NP 12,306 15,908 38,368 3,289 -5,274 -3,870 15,032 -12.47%
  QoQ % -22.64% -58.54% 1,066.56% 162.35% -36.30% -125.75% -
  Horiz. % 81.87% 105.83% 255.24% 21.88% -35.09% -25.75% 100.00%
NP to SH 12,306 15,908 38,368 3,289 -5,274 -3,870 15,032 -12.47%
  QoQ % -22.64% -58.54% 1,066.56% 162.35% -36.30% -125.75% -
  Horiz. % 81.87% 105.83% 255.24% 21.88% -35.09% -25.75% 100.00%
Tax Rate 15.58 % 16.38 % 11.00 % 26.09 % - % - % 20.65 % -17.11%
  QoQ % -4.88% 48.91% -57.84% 0.00% 0.00% 0.00% -
  Horiz. % 75.45% 79.32% 53.27% 126.34% 0.00% 0.00% 100.00%
Total Cost 229,845 212,764 204,896 209,769 206,754 196,768 187,780 14.41%
  QoQ % 8.03% 3.84% -2.32% 1.46% 5.08% 4.79% -
  Horiz. % 122.40% 113.30% 109.11% 111.71% 110.10% 104.79% 100.00%
Net Worth 93,518 93,518 95,856 84,166 77,152 79,490 86,504 5.33%
  QoQ % 0.00% -2.44% 13.89% 9.09% -2.94% -8.11% -
  Horiz. % 108.11% 108.11% 110.81% 97.30% 89.19% 91.89% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 93,518 93,518 95,856 84,166 77,152 79,490 86,504 5.33%
  QoQ % 0.00% -2.44% 13.89% 9.09% -2.94% -8.11% -
  Horiz. % 108.11% 108.11% 110.81% 97.30% 89.19% 91.89% 100.00%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 -
  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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.08 % 6.96 % 15.77 % 1.54 % -2.62 % -2.01 % 7.41 % -22.23%
  QoQ % -27.01% -55.87% 924.03% 158.78% -30.35% -127.13% -
  Horiz. % 68.56% 93.93% 212.82% 20.78% -35.36% -27.13% 100.00%
ROE 13.16 % 17.01 % 40.03 % 3.91 % -6.84 % -4.87 % 17.38 % -16.91%
  QoQ % -22.63% -57.51% 923.79% 157.16% -40.45% -128.02% -
  Horiz. % 75.72% 97.87% 230.32% 22.50% -39.36% -28.02% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 103.57 97.81 104.05 91.13 86.18 82.51 86.75 12.53%
  QoQ % 5.89% -6.00% 14.18% 5.74% 4.45% -4.89% -
  Horiz. % 119.39% 112.75% 119.94% 105.05% 99.34% 95.11% 100.00%
EPS 5.27 6.80 16.40 1.41 -2.25 -1.66 6.44 -12.50%
  QoQ % -22.50% -58.54% 1,063.12% 162.67% -35.54% -125.78% -
  Horiz. % 81.83% 105.59% 254.66% 21.89% -34.94% -25.78% 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 0.4000 0.4100 0.3600 0.3300 0.3400 0.3700 5.33%
  QoQ % 0.00% -2.44% 13.89% 9.09% -2.94% -8.11% -
  Horiz. % 108.11% 108.11% 110.81% 97.30% 89.19% 91.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 103.57 97.81 104.05 91.13 86.18 82.51 86.75 12.53%
  QoQ % 5.89% -6.00% 14.18% 5.74% 4.45% -4.89% -
  Horiz. % 119.39% 112.75% 119.94% 105.05% 99.34% 95.11% 100.00%
EPS 5.27 6.80 16.40 1.41 -2.25 -1.66 6.44 -12.50%
  QoQ % -22.50% -58.54% 1,063.12% 162.67% -35.54% -125.78% -
  Horiz. % 81.83% 105.59% 254.66% 21.89% -34.94% -25.78% 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 0.4000 0.4100 0.3600 0.3300 0.3400 0.3700 5.33%
  QoQ % 0.00% -2.44% 13.89% 9.09% -2.94% -8.11% -
  Horiz. % 108.11% 108.11% 110.81% 97.30% 89.19% 91.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3200 0.3750 0.4150 0.3350 0.3550 0.3850 0.3800 -
P/RPS 0.31 0.38 0.40 0.37 0.41 0.47 0.44 -20.80%
  QoQ % -18.42% -5.00% 8.11% -9.76% -12.77% 6.82% -
  Horiz. % 70.45% 86.36% 90.91% 84.09% 93.18% 106.82% 100.00%
P/EPS 6.08 5.51 2.53 23.81 -15.74 -23.26 5.91 1.91%
  QoQ % 10.34% 117.79% -89.37% 251.27% 32.33% -493.57% -
  Horiz. % 102.88% 93.23% 42.81% 402.88% -266.33% -393.57% 100.00%
EY 16.45 18.14 39.54 4.20 -6.36 -4.30 16.92 -1.86%
  QoQ % -9.32% -54.12% 841.43% 166.04% -47.91% -125.41% -
  Horiz. % 97.22% 107.21% 233.69% 24.82% -37.59% -25.41% 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 0.80 0.94 1.01 0.93 1.08 1.13 1.03 -15.49%
  QoQ % -14.89% -6.93% 8.60% -13.89% -4.42% 9.71% -
  Horiz. % 77.67% 91.26% 98.06% 90.29% 104.85% 109.71% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 30/05/19 28/02/19 28/11/18 28/08/18 31/05/18 -
Price 0.3250 0.3500 0.4100 0.4300 0.3600 0.3600 0.3550 -
P/RPS 0.31 0.36 0.39 0.47 0.42 0.44 0.41 -16.99%
  QoQ % -13.89% -7.69% -17.02% 11.90% -4.55% 7.32% -
  Horiz. % 75.61% 87.80% 95.12% 114.63% 102.44% 107.32% 100.00%
P/EPS 6.17 5.14 2.50 30.57 -15.96 -21.75 5.52 7.70%
  QoQ % 20.04% 105.60% -91.82% 291.54% 26.62% -494.02% -
  Horiz. % 111.78% 93.12% 45.29% 553.80% -289.13% -394.02% 100.00%
EY 16.20 19.44 40.03 3.27 -6.27 -4.60 18.11 -7.15%
  QoQ % -16.67% -51.44% 1,124.16% 152.15% -36.30% -125.40% -
  Horiz. % 89.45% 107.34% 221.04% 18.06% -34.62% -25.40% 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 0.81 0.88 1.00 1.19 1.09 1.06 0.96 -10.70%
  QoQ % -7.95% -12.00% -15.97% 9.17% 2.83% 10.42% -
  Horiz. % 84.38% 91.67% 104.17% 123.96% 113.54% 110.42% 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.
 


 

344  210  520  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.495+0.015 
 KNM 0.365+0.005 
 ARMADA 0.475-0.02 
 KNM-WB 0.075-0.01 
 ARBB 0.335+0.015 
 HSI-H8F 0.26-0.005 
 MTRONIC-WA 0.010.00 
 TDM 0.27+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers