Highlights

[TPC] QoQ Cumulative Quarter Result on 2014-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     61.35%    YoY -     398.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 44,681 23,805 83,608 59,234 38,866 21,031 73,231 -28.13%
  QoQ % 87.70% -71.53% 41.15% 52.41% 84.80% -71.28% -
  Horiz. % 61.01% 32.51% 114.17% 80.89% 53.07% 28.72% 100.00%
PBT 1,862 1,832 4,432 2,864 1,775 1,657 -4,073 -
  QoQ % 1.64% -58.66% 54.75% 61.35% 7.12% 140.68% -
  Horiz. % -45.72% -44.98% -108.81% -70.32% -43.58% -40.68% 100.00%
Tax 0 0 332 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NP 1,862 1,832 4,764 2,864 1,775 1,657 -4,073 -
  QoQ % 1.64% -61.54% 66.34% 61.35% 7.12% 140.68% -
  Horiz. % -45.72% -44.98% -116.97% -70.32% -43.58% -40.68% 100.00%
NP to SH 1,862 1,832 4,764 2,864 1,775 1,657 -4,073 -
  QoQ % 1.64% -61.54% 66.34% 61.35% 7.12% 140.68% -
  Horiz. % -45.72% -44.98% -116.97% -70.32% -43.58% -40.68% 100.00%
Tax Rate - % - % -7.49 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 42,819 21,973 78,844 56,370 37,091 19,374 77,304 -32.63%
  QoQ % 94.87% -72.13% 39.87% 51.98% 91.45% -74.94% -
  Horiz. % 55.39% 28.42% 101.99% 72.92% 47.98% 25.06% 100.00%
Net Worth 22,375 22,400 20,782 19,199 17,590 17,610 16,003 25.11%
  QoQ % -0.11% 7.78% 8.24% 9.15% -0.12% 10.04% -
  Horiz. % 139.82% 139.97% 129.86% 119.97% 109.91% 110.04% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 22,375 22,400 20,782 19,199 17,590 17,610 16,003 25.11%
  QoQ % -0.11% 7.78% 8.24% 9.15% -0.12% 10.04% -
  Horiz. % 139.82% 139.97% 129.86% 119.97% 109.91% 110.04% 100.00%
NOSH 79,914 80,000 79,932 80,000 79,954 80,048 80,019 -0.09%
  QoQ % -0.11% 0.08% -0.08% 0.06% -0.12% 0.04% -
  Horiz. % 99.87% 99.98% 99.89% 99.98% 99.92% 100.04% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.17 % 7.70 % 5.70 % 4.84 % 4.57 % 7.88 % -5.56 % -
  QoQ % -45.84% 35.09% 17.77% 5.91% -42.01% 241.73% -
  Horiz. % -75.00% -138.49% -102.52% -87.05% -82.19% -141.73% 100.00%
ROE 8.32 % 8.18 % 22.92 % 14.92 % 10.09 % 9.41 % -25.45 % -
  QoQ % 1.71% -64.31% 53.62% 47.87% 7.23% 136.97% -
  Horiz. % -32.69% -32.14% -90.06% -58.62% -39.65% -36.97% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 55.91 29.76 104.60 74.04 48.61 26.27 91.52 -28.07%
  QoQ % 87.87% -71.55% 41.27% 52.31% 85.04% -71.30% -
  Horiz. % 61.09% 32.52% 114.29% 80.90% 53.11% 28.70% 100.00%
EPS 2.33 2.29 5.96 3.58 2.22 2.07 -5.09 -
  QoQ % 1.75% -61.58% 66.48% 61.26% 7.25% 140.67% -
  Horiz. % -45.78% -44.99% -117.09% -70.33% -43.61% -40.67% 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 0.2800 0.2800 0.2600 0.2400 0.2200 0.2200 0.2000 25.22%
  QoQ % 0.00% 7.69% 8.33% 9.09% 0.00% 10.00% -
  Horiz. % 140.00% 140.00% 130.00% 120.00% 110.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.11 10.18 35.76 25.34 16.62 9.00 31.32 -28.13%
  QoQ % 87.72% -71.53% 41.12% 52.47% 84.67% -71.26% -
  Horiz. % 61.02% 32.50% 114.18% 80.91% 53.07% 28.74% 100.00%
EPS 0.80 0.78 2.04 1.23 0.76 0.71 -1.74 -
  QoQ % 2.56% -61.76% 65.85% 61.84% 7.04% 140.80% -
  Horiz. % -45.98% -44.83% -117.24% -70.69% -43.68% -40.80% 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 0.0957 0.0958 0.0889 0.0821 0.0752 0.0753 0.0685 25.05%
  QoQ % -0.10% 7.76% 8.28% 9.18% -0.13% 9.93% -
  Horiz. % 139.71% 139.85% 129.78% 119.85% 109.78% 109.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.4200 0.5050 0.4050 0.4100 0.3450 0.3300 0.3550 -
P/RPS 0.75 1.70 0.39 0.55 0.71 1.26 0.39 54.83%
  QoQ % -55.88% 335.90% -29.09% -22.54% -43.65% 223.08% -
  Horiz. % 192.31% 435.90% 100.00% 141.03% 182.05% 323.08% 100.00%
P/EPS 18.03 22.05 6.80 11.45 15.54 15.94 -6.97 -
  QoQ % -18.23% 224.26% -40.61% -26.32% -2.51% 328.69% -
  Horiz. % -258.68% -316.36% -97.56% -164.28% -222.96% -228.69% 100.00%
EY 5.55 4.53 14.72 8.73 6.43 6.27 -14.34 -
  QoQ % 22.52% -69.23% 68.61% 35.77% 2.55% 143.72% -
  Horiz. % -38.70% -31.59% -102.65% -60.88% -44.84% -43.72% 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 1.50 1.80 1.56 1.71 1.57 1.50 1.78 -10.81%
  QoQ % -16.67% 15.38% -8.77% 8.92% 4.67% -15.73% -
  Horiz. % 84.27% 101.12% 87.64% 96.07% 88.20% 84.27% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 26/02/15 21/11/14 28/08/14 20/05/14 26/02/14 -
Price 0.4800 0.4800 0.4000 0.4000 0.4150 0.3000 0.4250 -
P/RPS 0.86 1.61 0.38 0.54 0.85 1.14 0.46 51.94%
  QoQ % -46.58% 323.68% -29.63% -36.47% -25.44% 147.83% -
  Horiz. % 186.96% 350.00% 82.61% 117.39% 184.78% 247.83% 100.00%
P/EPS 20.60 20.96 6.71 11.17 18.69 14.49 -8.35 -
  QoQ % -1.72% 212.37% -39.93% -40.24% 28.99% 273.53% -
  Horiz. % -246.71% -251.02% -80.36% -133.77% -223.83% -173.53% 100.00%
EY 4.85 4.77 14.90 8.95 5.35 6.90 -11.98 -
  QoQ % 1.68% -67.99% 66.48% 67.29% -22.46% 157.60% -
  Horiz. % -40.48% -39.82% -124.37% -74.71% -44.66% -57.60% 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 1.71 1.71 1.54 1.67 1.89 1.36 2.13 -13.66%
  QoQ % 0.00% 11.04% -7.78% -11.64% 38.97% -36.15% -
  Horiz. % 80.28% 80.28% 72.30% 78.40% 88.73% 63.85% 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.
 


 

178  366  513  1273 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.17+0.01 
 ASB 0.19-0.03 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 XOX 0.0550.00 
 DSONIC 1.17+0.13 
 HSI-C7V 0.21-0.02 
 DSONIC-WA 0.49+0.105 
 DGB 0.060.00 
 HSI-H8W 0.17+0.02 
Partners & Brokers