Highlights

[TPC] QoQ Cumulative Quarter Result on 2018-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -151.49%    YoY -     33.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 60,816 213,058 151,110 96,449 50,703 106,336 69,342 -8.38%
  QoQ % -71.46% 41.00% 56.67% 90.22% -52.32% 53.35% -
  Horiz. % 87.70% 307.26% 217.92% 139.09% 73.12% 153.35% 100.00%
PBT 10,777 4,450 -3,988 -1,568 4,736 -1,256 -2,821 -
  QoQ % 142.18% 211.58% -154.34% -133.11% 477.07% 55.48% -
  Horiz. % -382.03% -157.75% 141.37% 55.58% -167.88% 44.52% 100.00%
Tax -1,185 -1,161 32 -367 -978 1,026 0 -
  QoQ % -2.07% -3,728.12% 108.72% 62.47% -195.32% 0.00% -
  Horiz. % -115.50% -113.16% 3.12% -35.77% -95.32% 100.00% -
NP 9,592 3,289 -3,956 -1,935 3,758 -230 -2,821 -
  QoQ % 191.64% 183.14% -104.44% -151.49% 1,733.91% 91.85% -
  Horiz. % -340.02% -116.59% 140.23% 68.59% -133.22% 8.15% 100.00%
NP to SH 9,592 3,289 -3,956 -1,935 3,758 -230 -2,821 -
  QoQ % 191.64% 183.14% -104.44% -151.49% 1,733.91% 91.85% -
  Horiz. % -340.02% -116.59% 140.23% 68.59% -133.22% 8.15% 100.00%
Tax Rate 11.00 % 26.09 % - % - % 20.65 % - % - % -
  QoQ % -57.84% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.27% 126.34% 0.00% 0.00% 100.00% - -
Total Cost 51,224 209,769 155,066 98,384 46,945 106,566 72,163 -20.44%
  QoQ % -75.58% 35.28% 57.61% 109.57% -55.95% 47.67% -
  Horiz. % 70.98% 290.69% 214.88% 136.34% 65.05% 147.67% 100.00%
Net Worth 95,856 84,166 77,152 79,490 86,504 72,476 70,138 23.18%
  QoQ % 13.89% 9.09% -2.94% -8.11% 19.35% 3.33% -
  Horiz. % 136.67% 120.00% 110.00% 113.33% 123.33% 103.33% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 95,856 84,166 77,152 79,490 86,504 72,476 70,138 23.18%
  QoQ % 13.89% 9.09% -2.94% -8.11% 19.35% 3.33% -
  Horiz. % 136.67% 120.00% 110.00% 113.33% 123.33% 103.33% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 15.77 % 1.54 % -2.62 % -2.01 % 7.41 % -0.22 % -4.07 % -
  QoQ % 924.03% 158.78% -30.35% -127.13% 3,468.18% 94.59% -
  Horiz. % -387.47% -37.84% 64.37% 49.39% -182.06% 5.41% 100.00%
ROE 10.01 % 3.91 % -5.13 % -2.43 % 4.34 % -0.32 % -4.02 % -
  QoQ % 156.01% 176.22% -111.11% -155.99% 1,456.25% 92.04% -
  Horiz. % -249.00% -97.26% 127.61% 60.45% -107.96% 7.96% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 26.01 91.13 64.63 41.25 21.69 45.48 29.66 -8.39%
  QoQ % -71.46% 41.00% 56.68% 90.18% -52.31% 53.34% -
  Horiz. % 87.69% 307.25% 217.90% 139.08% 73.13% 153.34% 100.00%
EPS 4.10 1.41 -1.69 -0.83 1.61 -0.10 -1.21 -
  QoQ % 190.78% 183.43% -103.61% -151.55% 1,710.00% 91.74% -
  Horiz. % -338.84% -116.53% 139.67% 68.60% -133.06% 8.26% 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 0.4100 0.3600 0.3300 0.3400 0.3700 0.3100 0.3000 23.18%
  QoQ % 13.89% 9.09% -2.94% -8.11% 19.35% 3.33% -
  Horiz. % 136.67% 120.00% 110.00% 113.33% 123.33% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 26.01 91.13 64.63 41.25 21.69 45.48 29.66 -8.39%
  QoQ % -71.46% 41.00% 56.68% 90.18% -52.31% 53.34% -
  Horiz. % 87.69% 307.25% 217.90% 139.08% 73.13% 153.34% 100.00%
EPS 4.10 1.41 -1.69 -0.83 1.61 -0.10 -1.21 -
  QoQ % 190.78% 183.43% -103.61% -151.55% 1,710.00% 91.74% -
  Horiz. % -338.84% -116.53% 139.67% 68.60% -133.06% 8.26% 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 0.4100 0.3600 0.3300 0.3400 0.3700 0.3100 0.3000 23.18%
  QoQ % 13.89% 9.09% -2.94% -8.11% 19.35% 3.33% -
  Horiz. % 136.67% 120.00% 110.00% 113.33% 123.33% 103.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.4150 0.3350 0.3550 0.3850 0.3800 0.3850 0.4300 -
P/RPS 1.60 0.37 0.55 0.93 1.75 0.85 1.45 6.79%
  QoQ % 332.43% -32.73% -40.86% -46.86% 105.88% -41.38% -
  Horiz. % 110.34% 25.52% 37.93% 64.14% 120.69% 58.62% 100.00%
P/EPS 10.12 23.81 -20.98 -46.52 23.64 -391.35 -35.64 -
  QoQ % -57.50% 213.49% 54.90% -296.79% 106.04% -998.06% -
  Horiz. % -28.40% -66.81% 58.87% 130.53% -66.33% 1,098.06% 100.00%
EY 9.89 4.20 -4.77 -2.15 4.23 -0.26 -2.81 -
  QoQ % 135.48% 188.05% -121.86% -150.83% 1,726.92% 90.75% -
  Horiz. % -351.96% -149.47% 169.75% 76.51% -150.53% 9.25% 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 1.01 0.93 1.08 1.13 1.03 1.24 1.43 -20.71%
  QoQ % 8.60% -13.89% -4.42% 9.71% -16.94% -13.29% -
  Horiz. % 70.63% 65.03% 75.52% 79.02% 72.03% 86.71% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 28/11/18 28/08/18 31/05/18 28/02/18 27/11/17 -
Price 0.4100 0.4300 0.3600 0.3600 0.3550 0.4000 0.3900 -
P/RPS 1.58 0.47 0.56 0.87 1.64 0.88 1.31 13.32%
  QoQ % 236.17% -16.07% -35.63% -46.95% 86.36% -32.82% -
  Horiz. % 120.61% 35.88% 42.75% 66.41% 125.19% 67.18% 100.00%
P/EPS 9.99 30.57 -21.28 -43.50 22.09 -406.60 -32.32 -
  QoQ % -67.32% 243.66% 51.08% -296.92% 105.43% -1,158.04% -
  Horiz. % -30.91% -94.59% 65.84% 134.59% -68.35% 1,258.04% 100.00%
EY 10.01 3.27 -4.70 -2.30 4.53 -0.25 -3.09 -
  QoQ % 206.12% 169.57% -104.35% -150.77% 1,912.00% 91.91% -
  Horiz. % -323.95% -105.83% 152.10% 74.43% -146.60% 8.09% 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 1.00 1.19 1.09 1.06 0.96 1.29 1.30 -16.06%
  QoQ % -15.97% 9.17% 2.83% 10.42% -25.58% -0.77% -
  Horiz. % 76.92% 91.54% 83.85% 81.54% 73.85% 99.23% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers