[TPC] QoQ Annualized Quarter Result on 2015-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
TPC-2015 Mar Acc.pdf 
