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 - 233,795
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.10 28.45 19.11 10.18 35.76 25.34 16.62 73.60%
  QoQ % 33.92% 48.87% 87.72% -71.53% 41.12% 52.47% -
  Horiz. % 229.24% 171.18% 114.98% 61.25% 215.16% 152.47% 100.00%
EPS 1.64 1.41 0.80 0.78 2.04 1.23 0.76 66.75%
  QoQ % 16.31% 76.25% 2.56% -61.76% 65.85% 61.84% -
  Horiz. % 215.79% 185.53% 105.26% 102.63% 268.42% 161.84% 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 0.1061 0.1027 0.0957 0.0958 0.0889 0.0821 0.0752 25.72%
  QoQ % 3.31% 7.31% -0.10% 7.76% 8.28% 9.18% -
  Horiz. % 141.09% 136.57% 127.26% 127.39% 118.22% 109.18% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers