Highlights

[TPC] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     53.82%    YoY -     10.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 89,073 88,678 89,362 95,220 83,608 78,978 77,732 9.48%
  QoQ % 0.44% -0.76% -6.15% 13.89% 5.86% 1.60% -
  Horiz. % 114.59% 114.08% 114.96% 122.50% 107.56% 101.60% 100.00%
PBT 4,038 4,394 3,724 7,328 4,432 3,818 3,550 8.94%
  QoQ % -8.12% 18.01% -49.18% 65.34% 16.06% 7.57% -
  Horiz. % 113.75% 123.79% 104.90% 206.42% 124.85% 107.57% 100.00%
Tax -204 0 0 0 332 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -61.45% 0.00% 0.00% 0.00% 100.00% - -
NP 3,834 4,394 3,724 7,328 4,764 3,818 3,550 5.25%
  QoQ % -12.76% 18.01% -49.18% 53.82% 24.76% 7.57% -
  Horiz. % 108.00% 123.79% 104.90% 206.42% 134.20% 107.57% 100.00%
NP to SH 3,834 4,394 3,724 7,328 4,764 3,818 3,550 5.25%
  QoQ % -12.76% 18.01% -49.18% 53.82% 24.76% 7.57% -
  Horiz. % 108.00% 123.79% 104.90% 206.42% 134.20% 107.57% 100.00%
Tax Rate 5.05 % - % - % - % -7.49 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -67.42% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 85,239 84,284 85,638 87,892 78,844 75,160 74,182 9.68%
  QoQ % 1.13% -1.58% -2.56% 11.48% 4.90% 1.32% -
  Horiz. % 114.91% 113.62% 115.44% 118.48% 106.28% 101.32% 100.00%
Net Worth 24,812 23,999 22,375 22,400 20,782 19,199 17,590 25.70%
  QoQ % 3.39% 7.26% -0.11% 7.78% 8.24% 9.15% -
  Horiz. % 141.06% 136.44% 127.21% 127.34% 118.15% 109.15% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 24,812 23,999 22,375 22,400 20,782 19,199 17,590 25.70%
  QoQ % 3.39% 7.26% -0.11% 7.78% 8.24% 9.15% -
  Horiz. % 141.06% 136.44% 127.21% 127.34% 118.15% 109.15% 100.00%
NOSH 80,041 79,999 79,914 80,000 79,932 79,999 79,954 0.07%
  QoQ % 0.05% 0.11% -0.11% 0.08% -0.08% 0.06% -
  Horiz. % 100.11% 100.06% 99.95% 100.06% 99.97% 100.06% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.30 % 4.96 % 4.17 % 7.70 % 5.70 % 4.84 % 4.57 % -3.97%
  QoQ % -13.31% 18.94% -45.84% 35.09% 17.77% 5.91% -
  Horiz. % 94.09% 108.53% 91.25% 168.49% 124.73% 105.91% 100.00%
ROE 15.45 % 18.31 % 16.64 % 32.71 % 22.92 % 19.89 % 20.18 % -16.27%
  QoQ % -15.62% 10.04% -49.13% 42.71% 15.23% -1.44% -
  Horiz. % 76.56% 90.73% 82.46% 162.09% 113.58% 98.56% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 111.28 110.85 111.82 119.03 104.60 98.72 97.22 9.40%
  QoQ % 0.39% -0.87% -6.06% 13.80% 5.96% 1.54% -
  Horiz. % 114.46% 114.02% 115.02% 122.43% 107.59% 101.54% 100.00%
EPS 4.79 5.49 4.66 9.16 5.96 4.77 4.44 5.17%
  QoQ % -12.75% 17.81% -49.13% 53.69% 24.95% 7.43% -
  Horiz. % 107.88% 123.65% 104.95% 206.31% 134.23% 107.43% 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 0.3100 0.3000 0.2800 0.2800 0.2600 0.2400 0.2200 25.61%
  QoQ % 3.33% 7.14% 0.00% 7.69% 8.33% 9.09% -
  Horiz. % 140.91% 136.36% 127.27% 127.27% 118.18% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 308,232
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.90 28.77 28.99 30.89 27.12 25.62 25.22 9.48%
  QoQ % 0.45% -0.76% -6.15% 13.90% 5.85% 1.59% -
  Horiz. % 114.59% 114.08% 114.95% 122.48% 107.53% 101.59% 100.00%
EPS 1.24 1.43 1.21 2.38 1.55 1.24 1.15 5.14%
  QoQ % -13.29% 18.18% -49.16% 53.55% 25.00% 7.83% -
  Horiz. % 107.83% 124.35% 105.22% 206.96% 134.78% 107.83% 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 0.0805 0.0779 0.0726 0.0727 0.0674 0.0623 0.0571 25.65%
  QoQ % 3.34% 7.30% -0.14% 7.86% 8.19% 9.11% -
  Horiz. % 140.98% 136.43% 127.15% 127.32% 118.04% 109.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3750 0.5000 0.4200 0.5050 0.4050 0.4100 0.3450 -
P/RPS 0.34 0.45 0.38 0.42 0.39 0.42 0.35 -1.91%
  QoQ % -24.44% 18.42% -9.52% 7.69% -7.14% 20.00% -
  Horiz. % 97.14% 128.57% 108.57% 120.00% 111.43% 120.00% 100.00%
P/EPS 7.83 9.10 9.01 5.51 6.80 8.59 7.77 0.51%
  QoQ % -13.96% 1.00% 63.52% -18.97% -20.84% 10.55% -
  Horiz. % 100.77% 117.12% 115.96% 70.91% 87.52% 110.55% 100.00%
EY 12.77 10.99 11.10 18.14 14.72 11.64 12.87 -0.52%
  QoQ % 16.20% -0.99% -38.81% 23.23% 26.46% -9.56% -
  Horiz. % 99.22% 85.39% 86.25% 140.95% 114.37% 90.44% 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 1.21 1.67 1.50 1.80 1.56 1.71 1.57 -15.90%
  QoQ % -27.54% 11.33% -16.67% 15.38% -8.77% 8.92% -
  Horiz. % 77.07% 106.37% 95.54% 114.65% 99.36% 108.92% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 27/08/15 26/05/15 26/02/15 21/11/14 28/08/14 -
Price 0.3950 0.5800 0.4800 0.4800 0.4000 0.4000 0.4150 -
P/RPS 0.35 0.52 0.43 0.40 0.38 0.41 0.43 -12.79%
  QoQ % -32.69% 20.93% 7.50% 5.26% -7.32% -4.65% -
  Horiz. % 81.40% 120.93% 100.00% 93.02% 88.37% 95.35% 100.00%
P/EPS 8.25 10.56 10.30 5.24 6.71 8.38 9.35 -7.98%
  QoQ % -21.88% 2.52% 96.56% -21.91% -19.93% -10.37% -
  Horiz. % 88.24% 112.94% 110.16% 56.04% 71.76% 89.63% 100.00%
EY 12.13 9.47 9.71 19.08 14.90 11.93 10.70 8.70%
  QoQ % 28.09% -2.47% -49.11% 28.05% 24.90% 11.50% -
  Horiz. % 113.36% 88.50% 90.75% 178.32% 139.25% 111.50% 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 1.27 1.93 1.71 1.71 1.54 1.67 1.89 -23.23%
  QoQ % -34.20% 12.87% 0.00% 11.04% -7.78% -11.64% -
  Horiz. % 67.20% 102.12% 90.48% 90.48% 81.48% 88.36% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

459  405  645  1033 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295-0.005 
 FINTEC 0.08+0.005 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.47+0.21 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.175-0.005 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS