Highlights

[TPC] QoQ Cumulative Quarter Result on 2015-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -61.54%    YoY -     10.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 89,073 66,509 44,681 23,805 83,608 59,234 38,866 73.56%
  QoQ % 33.93% 48.85% 87.70% -71.53% 41.15% 52.41% -
  Horiz. % 229.18% 171.12% 114.96% 61.25% 215.12% 152.41% 100.00%
PBT 4,038 3,296 1,862 1,832 4,432 2,864 1,775 72.71%
  QoQ % 22.51% 77.01% 1.64% -58.66% 54.75% 61.35% -
  Horiz. % 227.49% 185.69% 104.90% 103.21% 249.69% 161.35% 100.00%
Tax -204 0 0 0 332 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -61.45% 0.00% 0.00% 0.00% 100.00% - -
NP 3,834 3,296 1,862 1,832 4,764 2,864 1,775 66.86%
  QoQ % 16.32% 77.01% 1.64% -61.54% 66.34% 61.35% -
  Horiz. % 216.00% 185.69% 104.90% 103.21% 268.39% 161.35% 100.00%
NP to SH 3,834 3,296 1,862 1,832 4,764 2,864 1,775 66.86%
  QoQ % 16.32% 77.01% 1.64% -61.54% 66.34% 61.35% -
  Horiz. % 216.00% 185.69% 104.90% 103.21% 268.39% 161.35% 100.00%
Tax Rate 5.05 % - % - % - % -7.49 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -67.42% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 85,239 63,213 42,819 21,973 78,844 56,370 37,091 73.88%
  QoQ % 34.84% 47.63% 94.87% -72.13% 39.87% 51.98% -
  Horiz. % 229.81% 170.43% 115.44% 59.24% 212.57% 151.98% 100.00%
Net Worth 24,812 24,000 22,375 22,400 20,782 19,199 17,590 25.70%
  QoQ % 3.39% 7.26% -0.11% 7.78% 8.24% 9.15% -
  Horiz. % 141.06% 136.44% 127.21% 127.34% 118.15% 109.15% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 24,812 24,000 22,375 22,400 20,782 19,199 17,590 25.70%
  QoQ % 3.39% 7.26% -0.11% 7.78% 8.24% 9.15% -
  Horiz. % 141.06% 136.44% 127.21% 127.34% 118.15% 109.15% 100.00%
NOSH 80,041 80,000 79,914 80,000 79,932 80,000 79,954 0.07%
  QoQ % 0.05% 0.11% -0.11% 0.08% -0.08% 0.06% -
  Horiz. % 100.11% 100.06% 99.95% 100.06% 99.97% 100.06% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.30 % 4.96 % 4.17 % 7.70 % 5.70 % 4.84 % 4.57 % -3.97%
  QoQ % -13.31% 18.94% -45.84% 35.09% 17.77% 5.91% -
  Horiz. % 94.09% 108.53% 91.25% 168.49% 124.73% 105.91% 100.00%
ROE 15.45 % 13.73 % 8.32 % 8.18 % 22.92 % 14.92 % 10.09 % 32.75%
  QoQ % 12.53% 65.02% 1.71% -64.31% 53.62% 47.87% -
  Horiz. % 153.12% 136.08% 82.46% 81.07% 227.16% 147.87% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 111.28 83.14 55.91 29.76 104.60 74.04 48.61 73.44%
  QoQ % 33.85% 48.70% 87.87% -71.55% 41.27% 52.31% -
  Horiz. % 228.92% 171.03% 115.02% 61.22% 215.18% 152.31% 100.00%
EPS 4.79 4.12 2.33 2.29 5.96 3.58 2.22 66.74%
  QoQ % 16.26% 76.82% 1.75% -61.58% 66.48% 61.26% -
  Horiz. % 215.77% 185.59% 104.95% 103.15% 268.47% 161.26% 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 0.3100 0.3000 0.2800 0.2800 0.2600 0.2400 0.2200 25.61%
  QoQ % 3.33% 7.14% 0.00% 7.69% 8.33% 9.09% -
  Horiz. % 140.91% 136.36% 127.27% 127.27% 118.18% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,928
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.22 26.30 17.67 9.41 33.06 23.42 15.37 73.55%
  QoQ % 33.92% 48.84% 87.78% -71.54% 41.16% 52.37% -
  Horiz. % 229.15% 171.11% 114.96% 61.22% 215.09% 152.37% 100.00%
EPS 1.52 1.30 0.74 0.72 1.88 1.13 0.70 67.45%
  QoQ % 16.92% 75.68% 2.78% -61.70% 66.37% 61.43% -
  Horiz. % 217.14% 185.71% 105.71% 102.86% 268.57% 161.43% 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 0.0981 0.0949 0.0885 0.0886 0.0822 0.0759 0.0695 25.75%
  QoQ % 3.37% 7.23% -0.11% 7.79% 8.30% 9.21% -
  Horiz. % 141.15% 136.55% 127.34% 127.48% 118.27% 109.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3750 0.5000 0.4200 0.5050 0.4050 0.4100 0.3450 -
P/RPS 0.34 0.60 0.75 1.70 0.39 0.55 0.71 -38.71%
  QoQ % -43.33% -20.00% -55.88% 335.90% -29.09% -22.54% -
  Horiz. % 47.89% 84.51% 105.63% 239.44% 54.93% 77.46% 100.00%
P/EPS 7.83 12.14 18.03 22.05 6.80 11.45 15.54 -36.60%
  QoQ % -35.50% -32.67% -18.23% 224.26% -40.61% -26.32% -
  Horiz. % 50.39% 78.12% 116.02% 141.89% 43.76% 73.68% 100.00%
EY 12.77 8.24 5.55 4.53 14.72 8.73 6.43 57.80%
  QoQ % 54.98% 48.47% 22.52% -69.23% 68.61% 35.77% -
  Horiz. % 198.60% 128.15% 86.31% 70.45% 228.93% 135.77% 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 1.21 1.67 1.50 1.80 1.56 1.71 1.57 -15.90%
  QoQ % -27.54% 11.33% -16.67% 15.38% -8.77% 8.92% -
  Horiz. % 77.07% 106.37% 95.54% 114.65% 99.36% 108.92% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 27/08/15 26/05/15 26/02/15 21/11/14 28/08/14 -
Price 0.3950 0.5800 0.4800 0.4800 0.4000 0.4000 0.4150 -
P/RPS 0.35 0.70 0.86 1.61 0.38 0.54 0.85 -44.56%
  QoQ % -50.00% -18.60% -46.58% 323.68% -29.63% -36.47% -
  Horiz. % 41.18% 82.35% 101.18% 189.41% 44.71% 63.53% 100.00%
P/EPS 8.25 14.08 20.60 20.96 6.71 11.17 18.69 -41.94%
  QoQ % -41.41% -31.65% -1.72% 212.37% -39.93% -40.24% -
  Horiz. % 44.14% 75.33% 110.22% 112.15% 35.90% 59.76% 100.00%
EY 12.13 7.10 4.85 4.77 14.90 8.95 5.35 72.33%
  QoQ % 70.85% 46.39% 1.68% -67.99% 66.48% 67.29% -
  Horiz. % 226.73% 132.71% 90.65% 89.16% 278.50% 167.29% 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 1.27 1.93 1.71 1.71 1.54 1.67 1.89 -23.23%
  QoQ % -34.20% 12.87% 0.00% 11.04% -7.78% -11.64% -
  Horiz. % 67.20% 102.12% 90.48% 90.48% 81.48% 88.36% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS