Highlights

[TPC] QoQ Cumulative Quarter Result on 2018-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -104.44%    YoY -     -40.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 114,336 60,816 213,058 151,110 96,449 50,703 106,336 4.97%
  QoQ % 88.00% -71.46% 41.00% 56.67% 90.22% -52.32% -
  Horiz. % 107.52% 57.19% 200.36% 142.11% 90.70% 47.68% 100.00%
PBT 9,512 10,777 4,450 -3,988 -1,568 4,736 -1,256 -
  QoQ % -11.74% 142.18% 211.58% -154.34% -133.11% 477.07% -
  Horiz. % -757.32% -858.04% -354.30% 317.52% 124.84% -377.07% 100.00%
Tax -1,558 -1,185 -1,161 32 -367 -978 1,026 -
  QoQ % -31.48% -2.07% -3,728.12% 108.72% 62.47% -195.32% -
  Horiz. % -151.85% -115.50% -113.16% 3.12% -35.77% -95.32% 100.00%
NP 7,954 9,592 3,289 -3,956 -1,935 3,758 -230 -
  QoQ % -17.08% 191.64% 183.14% -104.44% -151.49% 1,733.91% -
  Horiz. % -3,458.26% -4,170.44% -1,430.00% 1,720.00% 841.30% -1,633.91% 100.00%
NP to SH 7,954 9,592 3,289 -3,956 -1,935 3,758 -230 -
  QoQ % -17.08% 191.64% 183.14% -104.44% -151.49% 1,733.91% -
  Horiz. % -3,458.26% -4,170.44% -1,430.00% 1,720.00% 841.30% -1,633.91% 100.00%
Tax Rate 16.38 % 11.00 % 26.09 % - % - % 20.65 % - % -
  QoQ % 48.91% -57.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.32% 53.27% 126.34% 0.00% 0.00% 100.00% -
Total Cost 106,382 51,224 209,769 155,066 98,384 46,945 106,566 -0.12%
  QoQ % 107.68% -75.58% 35.28% 57.61% 109.57% -55.95% -
  Horiz. % 99.83% 48.07% 196.84% 145.51% 92.32% 44.05% 100.00%
Net Worth 93,576 95,856 84,166 77,152 79,490 86,504 72,476 18.63%
  QoQ % -2.38% 13.89% 9.09% -2.94% -8.11% 19.35% -
  Horiz. % 129.11% 132.26% 116.13% 106.45% 109.68% 119.35% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 93,576 95,856 84,166 77,152 79,490 86,504 72,476 18.63%
  QoQ % -2.38% 13.89% 9.09% -2.94% -8.11% 19.35% -
  Horiz. % 129.11% 132.26% 116.13% 106.45% 109.68% 119.35% 100.00%
NOSH 233,941 233,795 233,795 233,795 233,795 233,795 233,795 0.04%
  QoQ % 0.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.06% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.96 % 15.77 % 1.54 % -2.62 % -2.01 % 7.41 % -0.22 % -
  QoQ % -55.87% 924.03% 158.78% -30.35% -127.13% 3,468.18% -
  Horiz. % -3,163.64% -7,168.18% -700.00% 1,190.91% 913.64% -3,368.18% 100.00%
ROE 8.50 % 10.01 % 3.91 % -5.13 % -2.43 % 4.34 % -0.32 % -
  QoQ % -15.08% 156.01% 176.22% -111.11% -155.99% 1,456.25% -
  Horiz. % -2,656.25% -3,128.13% -1,221.88% 1,603.12% 759.38% -1,356.25% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 48.87 26.01 91.13 64.63 41.25 21.69 45.48 4.92%
  QoQ % 87.89% -71.46% 41.00% 56.68% 90.18% -52.31% -
  Horiz. % 107.45% 57.19% 200.37% 142.11% 90.70% 47.69% 100.00%
EPS 3.40 4.10 1.41 -1.69 -0.83 1.61 -0.10 -
  QoQ % -17.07% 190.78% 183.43% -103.61% -151.55% 1,710.00% -
  Horiz. % -3,400.00% -4,100.00% -1,410.00% 1,690.00% 830.00% -1,610.00% 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 0.4100 0.3600 0.3300 0.3400 0.3700 0.3100 18.58%
  QoQ % -2.44% 13.89% 9.09% -2.94% -8.11% 19.35% -
  Horiz. % 129.03% 132.26% 116.13% 106.45% 109.68% 119.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 48.86 25.99 91.05 64.58 41.22 21.67 45.44 4.97%
  QoQ % 88.00% -71.46% 40.99% 56.67% 90.22% -52.31% -
  Horiz. % 107.53% 57.20% 200.37% 142.12% 90.71% 47.69% 100.00%
EPS 3.40 4.10 1.41 -1.69 -0.83 1.61 -0.10 -
  QoQ % -17.07% 190.78% 183.43% -103.61% -151.55% 1,710.00% -
  Horiz. % -3,400.00% -4,100.00% -1,410.00% 1,690.00% 830.00% -1,610.00% 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 0.3999 0.4096 0.3597 0.3297 0.3397 0.3697 0.3097 18.63%
  QoQ % -2.37% 13.87% 9.10% -2.94% -8.11% 19.37% -
  Horiz. % 129.12% 132.26% 116.14% 106.46% 109.69% 119.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.3750 0.4150 0.3350 0.3550 0.3850 0.3800 0.3850 -
P/RPS 0.77 1.60 0.37 0.55 0.93 1.75 0.85 -6.39%
  QoQ % -51.88% 332.43% -32.73% -40.86% -46.86% 105.88% -
  Horiz. % 90.59% 188.24% 43.53% 64.71% 109.41% 205.88% 100.00%
P/EPS 11.03 10.12 23.81 -20.98 -46.52 23.64 -391.35 -
  QoQ % 8.99% -57.50% 213.49% 54.90% -296.79% 106.04% -
  Horiz. % -2.82% -2.59% -6.08% 5.36% 11.89% -6.04% 100.00%
EY 9.07 9.89 4.20 -4.77 -2.15 4.23 -0.26 -
  QoQ % -8.29% 135.48% 188.05% -121.86% -150.83% 1,726.92% -
  Horiz. % -3,488.46% -3,803.85% -1,615.38% 1,834.62% 826.92% -1,626.92% 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 0.94 1.01 0.93 1.08 1.13 1.03 1.24 -16.90%
  QoQ % -6.93% 8.60% -13.89% -4.42% 9.71% -16.94% -
  Horiz. % 75.81% 81.45% 75.00% 87.10% 91.13% 83.06% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 28/02/19 28/11/18 28/08/18 31/05/18 28/02/18 -
Price 0.3500 0.4100 0.4300 0.3600 0.3600 0.3550 0.4000 -
P/RPS 0.72 1.58 0.47 0.56 0.87 1.64 0.88 -12.55%
  QoQ % -54.43% 236.17% -16.07% -35.63% -46.95% 86.36% -
  Horiz. % 81.82% 179.55% 53.41% 63.64% 98.86% 186.36% 100.00%
P/EPS 10.29 9.99 30.57 -21.28 -43.50 22.09 -406.60 -
  QoQ % 3.00% -67.32% 243.66% 51.08% -296.92% 105.43% -
  Horiz. % -2.53% -2.46% -7.52% 5.23% 10.70% -5.43% 100.00%
EY 9.71 10.01 3.27 -4.70 -2.30 4.53 -0.25 -
  QoQ % -3.00% 206.12% 169.57% -104.35% -150.77% 1,912.00% -
  Horiz. % -3,884.00% -4,004.00% -1,308.00% 1,880.00% 920.00% -1,812.00% 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 0.88 1.00 1.19 1.09 1.06 0.96 1.29 -22.56%
  QoQ % -12.00% -15.97% 9.17% 2.83% 10.42% -25.58% -
  Horiz. % 68.22% 77.52% 92.25% 84.50% 82.17% 74.42% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers