Highlights

[TPC] QoQ Cumulative Quarter Result on 2019-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 29-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -17.08%    YoY -     511.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 181,614 114,336 60,816 213,058 151,110 96,449 50,703 133.92%
  QoQ % 58.84% 88.00% -71.46% 41.00% 56.67% 90.22% -
  Horiz. % 358.19% 225.50% 119.95% 420.21% 298.03% 190.22% 100.00%
PBT 10,934 9,512 10,777 4,450 -3,988 -1,568 4,736 74.59%
  QoQ % 14.95% -11.74% 142.18% 211.58% -154.34% -133.11% -
  Horiz. % 230.87% 200.84% 227.55% 93.96% -84.21% -33.11% 100.00%
Tax -1,704 -1,558 -1,185 -1,161 32 -367 -978 44.75%
  QoQ % -9.37% -31.48% -2.07% -3,728.12% 108.72% 62.47% -
  Horiz. % 174.23% 159.30% 121.17% 118.71% -3.27% 37.53% 100.00%
NP 9,230 7,954 9,592 3,289 -3,956 -1,935 3,758 81.94%
  QoQ % 16.04% -17.08% 191.64% 183.14% -104.44% -151.49% -
  Horiz. % 245.61% 211.66% 255.24% 87.52% -105.27% -51.49% 100.00%
NP to SH 9,230 7,954 9,592 3,289 -3,956 -1,935 3,758 81.94%
  QoQ % 16.04% -17.08% 191.64% 183.14% -104.44% -151.49% -
  Horiz. % 245.61% 211.66% 255.24% 87.52% -105.27% -51.49% 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 172,384 106,382 51,224 209,769 155,066 98,384 46,945 137.83%
  QoQ % 62.04% 107.68% -75.58% 35.28% 57.61% 109.57% -
  Horiz. % 367.20% 226.61% 109.11% 446.84% 330.31% 209.57% 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 9.87 % 8.51 % 10.01 % 3.91 % -5.13 % -2.43 % 4.34 % 72.85%
  QoQ % 15.98% -14.99% 156.01% 176.22% -111.11% -155.99% -
  Horiz. % 227.42% 196.08% 230.65% 90.09% -118.20% -55.99% 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 77.68 48.90 26.01 91.13 64.63 41.25 21.69 133.90%
  QoQ % 58.85% 88.00% -71.46% 41.00% 56.68% 90.18% -
  Horiz. % 358.14% 225.45% 119.92% 420.15% 297.97% 190.18% 100.00%
EPS 3.95 3.40 4.10 1.41 -1.69 -0.83 1.61 81.81%
  QoQ % 16.18% -17.07% 190.78% 183.43% -103.61% -151.55% -
  Horiz. % 245.34% 211.18% 254.66% 87.58% -104.97% -51.55% 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 77.68 48.90 26.01 91.13 64.63 41.25 21.69 133.90%
  QoQ % 58.85% 88.00% -71.46% 41.00% 56.68% 90.18% -
  Horiz. % 358.14% 225.45% 119.92% 420.15% 297.97% 190.18% 100.00%
EPS 3.95 3.40 4.10 1.41 -1.69 -0.83 1.61 81.81%
  QoQ % 16.18% -17.07% 190.78% 183.43% -103.61% -151.55% -
  Horiz. % 245.34% 211.18% 254.66% 87.58% -104.97% -51.55% 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 0.41 0.77 1.60 0.37 0.55 0.93 1.75 -61.96%
  QoQ % -46.75% -51.88% 332.43% -32.73% -40.86% -46.86% -
  Horiz. % 23.43% 44.00% 91.43% 21.14% 31.43% 53.14% 100.00%
P/EPS 8.11 11.02 10.12 23.81 -20.98 -46.52 23.64 -50.96%
  QoQ % -26.41% 8.89% -57.50% 213.49% 54.90% -296.79% -
  Horiz. % 34.31% 46.62% 42.81% 100.72% -88.75% -196.79% 100.00%
EY 12.34 9.07 9.89 4.20 -4.77 -2.15 4.23 104.03%
  QoQ % 36.05% -8.29% 135.48% 188.05% -121.86% -150.83% -
  Horiz. % 291.73% 214.42% 233.81% 99.29% -112.77% -50.83% 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 0.42 0.72 1.58 0.47 0.56 0.87 1.64 -59.64%
  QoQ % -41.67% -54.43% 236.17% -16.07% -35.63% -46.95% -
  Horiz. % 25.61% 43.90% 96.34% 28.66% 34.15% 53.05% 100.00%
P/EPS 8.23 10.29 9.99 30.57 -21.28 -43.50 22.09 -48.19%
  QoQ % -20.02% 3.00% -67.32% 243.66% 51.08% -296.92% -
  Horiz. % 37.26% 46.58% 45.22% 138.39% -96.33% -196.92% 100.00%
EY 12.15 9.72 10.01 3.27 -4.70 -2.30 4.53 92.93%
  QoQ % 25.00% -2.90% 206.12% 169.57% -104.35% -150.77% -
  Horiz. % 268.21% 214.57% 220.97% 72.19% -103.75% -50.77% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers