Highlights

[TPC] QoQ Cumulative Quarter Result on 2016-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     24.54%    YoY -     1.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 69,342 37,999 19,009 82,686 62,475 41,209 20,860 122.57%
  QoQ % 82.48% 99.90% -77.01% 32.35% 51.61% 97.55% -
  Horiz. % 332.42% 182.16% 91.13% 396.39% 299.50% 197.55% 100.00%
PBT -2,821 -2,903 -8,280 5,425 4,823 3,050 1,424 -
  QoQ % 2.82% 64.94% -252.63% 12.48% 58.13% 114.19% -
  Horiz. % -198.10% -203.86% -581.46% 380.97% 338.69% 214.19% 100.00%
Tax 0 0 1,755 -1,538 -1,702 -1,115 -527 -
  QoQ % 0.00% 0.00% 214.11% 9.64% -52.65% -111.57% -
  Horiz. % -0.00% -0.00% -333.02% 291.84% 322.96% 211.57% 100.00%
NP -2,821 -2,903 -6,525 3,887 3,121 1,935 897 -
  QoQ % 2.82% 55.51% -267.87% 24.54% 61.29% 115.72% -
  Horiz. % -314.49% -323.63% -727.42% 433.33% 347.94% 215.72% 100.00%
NP to SH -2,821 -2,903 -6,525 3,887 3,121 1,935 897 -
  QoQ % 2.82% 55.51% -267.87% 24.54% 61.29% 115.72% -
  Horiz. % -314.49% -323.63% -727.42% 433.33% 347.94% 215.72% 100.00%
Tax Rate - % - % - % 28.35 % 35.29 % 36.56 % 37.01 % -
  QoQ % 0.00% 0.00% 0.00% -19.67% -3.47% -1.22% -
  Horiz. % 0.00% 0.00% 0.00% 76.60% 95.35% 98.78% 100.00%
Total Cost 72,163 40,902 25,534 78,799 59,354 39,274 19,963 135.35%
  QoQ % 76.43% 60.19% -67.60% 32.76% 51.13% 96.73% -
  Horiz. % 361.48% 204.89% 127.91% 394.73% 297.32% 196.73% 100.00%
Net Worth 70,138 70,138 67,722 69,369 77,135 61,664 50,699 24.13%
  QoQ % 0.00% 3.57% -2.37% -10.07% 25.09% 21.63% -
  Horiz. % 138.34% 138.34% 133.57% 136.82% 152.14% 121.63% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 70,138 70,138 67,722 69,369 77,135 61,664 50,699 24.13%
  QoQ % 0.00% 3.57% -2.37% -10.07% 25.09% 21.63% -
  Horiz. % 138.34% 138.34% 133.57% 136.82% 152.14% 121.63% 100.00%
NOSH 233,795 233,795 225,741 223,771 220,386 212,637 194,999 12.85%
  QoQ % 0.00% 3.57% 0.88% 1.54% 3.64% 9.04% -
  Horiz. % 119.89% 119.89% 115.76% 114.75% 113.02% 109.04% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -4.07 % -7.64 % -34.33 % 4.70 % 5.00 % 4.70 % 4.30 % -
  QoQ % 46.73% 77.75% -830.43% -6.00% 6.38% 9.30% -
  Horiz. % -94.65% -177.67% -798.37% 109.30% 116.28% 109.30% 100.00%
ROE -4.02 % -4.14 % -9.63 % 5.60 % 4.05 % 3.14 % 1.77 % -
  QoQ % 2.90% 57.01% -271.96% 38.27% 28.98% 77.40% -
  Horiz. % -227.12% -233.90% -544.07% 316.38% 228.81% 177.40% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 29.66 16.25 8.42 36.95 28.35 19.38 10.70 97.21%
  QoQ % 82.52% 92.99% -77.21% 30.34% 46.28% 81.12% -
  Horiz. % 277.20% 151.87% 78.69% 345.33% 264.95% 181.12% 100.00%
EPS -1.21 -1.24 -2.89 1.74 1.42 0.91 0.46 -
  QoQ % 2.42% 57.09% -266.09% 22.54% 56.04% 97.83% -
  Horiz. % -263.04% -269.57% -628.26% 378.26% 308.70% 197.83% 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 0.3000 0.3000 0.3000 0.3100 0.3500 0.2900 0.2600 10.00%
  QoQ % 0.00% 0.00% -3.23% -11.43% 20.69% 11.54% -
  Horiz. % 115.38% 115.38% 115.38% 119.23% 134.62% 111.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,835
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 29.65 16.25 8.13 35.36 26.72 17.62 8.92 122.56%
  QoQ % 82.46% 99.88% -77.01% 32.34% 51.65% 97.53% -
  Horiz. % 332.40% 182.17% 91.14% 396.41% 299.55% 197.53% 100.00%
EPS -1.21 -1.24 -2.79 1.66 1.33 0.83 0.38 -
  QoQ % 2.42% 55.56% -268.07% 24.81% 60.24% 118.42% -
  Horiz. % -318.42% -326.32% -734.21% 436.84% 350.00% 218.42% 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 0.2999 0.2999 0.2896 0.2967 0.3299 0.2637 0.2168 24.12%
  QoQ % 0.00% 3.56% -2.39% -10.06% 25.10% 21.63% -
  Horiz. % 138.33% 138.33% 133.58% 136.85% 152.17% 121.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.4300 0.4050 0.4850 0.4950 0.4650 0.4250 0.4050 -
P/RPS 1.45 2.49 5.76 1.34 1.64 2.19 3.79 -47.27%
  QoQ % -41.77% -56.77% 329.85% -18.29% -25.11% -42.22% -
  Horiz. % 38.26% 65.70% 151.98% 35.36% 43.27% 57.78% 100.00%
P/EPS -35.64 -32.62 -16.78 28.50 32.84 46.70 88.04 -
  QoQ % -9.26% -94.40% -158.88% -13.22% -29.68% -46.96% -
  Horiz. % -40.48% -37.05% -19.06% 32.37% 37.30% 53.04% 100.00%
EY -2.81 -3.07 -5.96 3.51 3.05 2.14 1.14 -
  QoQ % 8.47% 48.49% -269.80% 15.08% 42.52% 87.72% -
  Horiz. % -246.49% -269.30% -522.81% 307.89% 267.54% 187.72% 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 1.43 1.35 1.62 1.60 1.33 1.47 1.56 -5.63%
  QoQ % 5.93% -16.67% 1.25% 20.30% -9.52% -5.77% -
  Horiz. % 91.67% 86.54% 103.85% 102.56% 85.26% 94.23% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 29/08/17 30/05/17 28/02/17 22/11/16 22/08/16 25/05/16 -
Price 0.3900 0.4100 0.4600 0.5000 0.5300 0.4650 0.4700 -
P/RPS 1.31 2.52 5.46 1.35 1.87 2.40 4.39 -55.31%
  QoQ % -48.02% -53.85% 304.44% -27.81% -22.08% -45.33% -
  Horiz. % 29.84% 57.40% 124.37% 30.75% 42.60% 54.67% 100.00%
P/EPS -32.32 -33.02 -15.91 28.78 37.43 51.10 102.17 -
  QoQ % 2.12% -107.54% -155.28% -23.11% -26.75% -49.99% -
  Horiz. % -31.63% -32.32% -15.57% 28.17% 36.64% 50.01% 100.00%
EY -3.09 -3.03 -6.28 3.47 2.67 1.96 0.98 -
  QoQ % -1.98% 51.75% -280.98% 29.96% 36.22% 100.00% -
  Horiz. % -315.31% -309.18% -640.82% 354.08% 272.45% 200.00% 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 1.30 1.37 1.53 1.61 1.51 1.60 1.81 -19.78%
  QoQ % -5.11% -10.46% -4.97% 6.62% -5.63% -11.60% -
  Horiz. % 71.82% 75.69% 84.53% 88.95% 83.43% 88.40% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

286  645  532  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.17-0.065 
 CAREPLS 1.76+0.27 
 COMFORT 3.84+0.41 
 SUPERMX-HB 0.19-0.045 
 MQTECH 0.0850.00 
 AT 0.085+0.005 
 HLT-WA 0.45+0.04 
 IRIS 0.25-0.02 
 HLT 0.73+0.075 
 VIVOCOM 0.040.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers