Highlights

[TPC] QoQ Quarter Result on 2014-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -92.88%    YoY -     -79.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 23,805 23,757 20,368 17,835 21,031 21,231 18,317 19.11%
  QoQ % 0.20% 16.64% 14.20% -15.20% -0.94% 15.91% -
  Horiz. % 129.96% 129.70% 111.20% 97.37% 114.82% 115.91% 100.00%
PBT 1,832 1,546 1,089 118 1,657 -4,647 58 901.33%
  QoQ % 18.50% 41.97% 822.88% -92.88% 135.66% -8,112.07% -
  Horiz. % 3,158.62% 2,665.52% 1,877.59% 203.45% 2,856.90% -8,012.07% 100.00%
Tax 0 354 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NP 1,832 1,900 1,089 118 1,657 -4,647 58 901.33%
  QoQ % -3.58% 74.47% 822.88% -92.88% 135.66% -8,112.07% -
  Horiz. % 3,158.62% 3,275.86% 1,877.59% 203.45% 2,856.90% -8,012.07% 100.00%
NP to SH 1,832 1,900 1,089 118 1,657 -4,647 58 901.33%
  QoQ % -3.58% 74.47% 822.88% -92.88% 135.66% -8,112.07% -
  Horiz. % 3,158.62% 3,275.86% 1,877.59% 203.45% 2,856.90% -8,012.07% 100.00%
Tax Rate - % -22.90 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 21,973 21,857 19,279 17,717 19,374 25,878 18,259 13.15%
  QoQ % 0.53% 13.37% 8.82% -8.55% -25.13% 41.73% -
  Horiz. % 120.34% 119.71% 105.59% 97.03% 106.11% 141.73% 100.00%
Net Worth 22,400 20,756 19,217 17,306 17,610 15,996 21,542 2.64%
  QoQ % 7.92% 8.01% 11.04% -1.73% 10.09% -25.75% -
  Horiz. % 103.98% 96.35% 89.21% 80.34% 81.75% 74.25% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 22,400 20,756 19,217 17,306 17,610 15,996 21,542 2.64%
  QoQ % 7.92% 8.01% 11.04% -1.73% 10.09% -25.75% -
  Horiz. % 103.98% 96.35% 89.21% 80.34% 81.75% 74.25% 100.00%
NOSH 80,000 79,831 80,073 78,666 80,048 79,982 82,857 -2.31%
  QoQ % 0.21% -0.30% 1.79% -1.73% 0.08% -3.47% -
  Horiz. % 96.55% 96.35% 96.64% 94.94% 96.61% 96.53% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.70 % 8.00 % 5.35 % 0.66 % 7.88 % -21.89 % 0.32 % 735.09%
  QoQ % -3.75% 49.53% 710.61% -91.62% 136.00% -6,940.62% -
  Horiz. % 2,406.25% 2,500.00% 1,671.88% 206.25% 2,462.50% -6,840.62% 100.00%
ROE 8.18 % 9.15 % 5.67 % 0.68 % 9.41 % -29.05 % 0.27 % 873.86%
  QoQ % -10.60% 61.38% 733.82% -92.77% 132.39% -10,859.26% -
  Horiz. % 3,029.63% 3,388.89% 2,100.00% 251.85% 3,485.18% -10,759.26% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.76 29.76 25.44 22.67 26.27 26.54 22.11 21.93%
  QoQ % 0.00% 16.98% 12.22% -13.70% -1.02% 20.04% -
  Horiz. % 134.60% 134.60% 115.06% 102.53% 118.82% 120.04% 100.00%
EPS 2.29 2.38 1.36 0.15 2.07 -5.81 0.07 925.06%
  QoQ % -3.78% 75.00% 806.67% -92.75% 135.63% -8,400.00% -
  Horiz. % 3,271.43% 3,400.00% 1,942.86% 214.29% 2,957.14% -8,300.00% 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 0.2800 0.2600 0.2400 0.2200 0.2200 0.2000 0.2600 5.07%
  QoQ % 7.69% 8.33% 9.09% 0.00% 10.00% -23.08% -
  Horiz. % 107.69% 100.00% 92.31% 84.62% 84.62% 76.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.18 10.16 8.71 7.63 9.00 9.08 7.83 19.14%
  QoQ % 0.20% 16.65% 14.15% -15.22% -0.88% 15.96% -
  Horiz. % 130.01% 129.76% 111.24% 97.45% 114.94% 115.96% 100.00%
EPS 0.78 0.81 0.47 0.05 0.71 -1.99 0.02 1,052.60%
  QoQ % -3.70% 72.34% 840.00% -92.96% 135.68% -10,050.00% -
  Horiz. % 3,900.00% 4,050.00% 2,350.00% 250.00% 3,550.00% -9,950.00% 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 0.0958 0.0888 0.0822 0.0740 0.0753 0.0684 0.0921 2.66%
  QoQ % 7.88% 8.03% 11.08% -1.73% 10.09% -25.73% -
  Horiz. % 104.02% 96.42% 89.25% 80.35% 81.76% 74.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.5050 0.4050 0.4100 0.3450 0.3300 0.3550 0.3400 -
P/RPS 1.70 1.36 1.61 1.52 1.26 1.34 1.54 6.82%
  QoQ % 25.00% -15.53% 5.92% 20.63% -5.97% -12.99% -
  Horiz. % 110.39% 88.31% 104.55% 98.70% 81.82% 87.01% 100.00%
P/EPS 22.05 17.02 30.15 230.00 15.94 -6.11 485.71 -87.30%
  QoQ % 29.55% -43.55% -86.89% 1,342.91% 360.88% -101.26% -
  Horiz. % 4.54% 3.50% 6.21% 47.35% 3.28% -1.26% 100.00%
EY 4.53 5.88 3.32 0.43 6.27 -16.37 0.21 676.36%
  QoQ % -22.96% 77.11% 672.09% -93.14% 138.30% -7,895.24% -
  Horiz. % 2,157.14% 2,800.00% 1,580.95% 204.76% 2,985.71% -7,795.24% 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 1.80 1.56 1.71 1.57 1.50 1.78 1.31 23.62%
  QoQ % 15.38% -8.77% 8.92% 4.67% -15.73% 35.88% -
  Horiz. % 137.40% 119.08% 130.53% 119.85% 114.50% 135.88% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 26/02/15 21/11/14 28/08/14 20/05/14 26/02/14 12/11/13 -
Price 0.4800 0.4000 0.4000 0.4150 0.3000 0.4250 0.3600 -
P/RPS 1.61 1.34 1.57 1.83 1.14 1.60 1.63 -0.82%
  QoQ % 20.15% -14.65% -14.21% 60.53% -28.75% -1.84% -
  Horiz. % 98.77% 82.21% 96.32% 112.27% 69.94% 98.16% 100.00%
P/EPS 20.96 16.81 29.41 276.67 14.49 -7.31 514.29 -88.18%
  QoQ % 24.69% -42.84% -89.37% 1,809.39% 298.22% -101.42% -
  Horiz. % 4.08% 3.27% 5.72% 53.80% 2.82% -1.42% 100.00%
EY 4.77 5.95 3.40 0.36 6.90 -13.67 0.19 759.07%
  QoQ % -19.83% 75.00% 844.44% -94.78% 150.48% -7,294.74% -
  Horiz. % 2,510.53% 3,131.58% 1,789.47% 189.47% 3,631.58% -7,194.74% 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 1.54 1.67 1.89 1.36 2.13 1.38 15.38%
  QoQ % 11.04% -7.78% -11.64% 38.97% -36.15% 54.35% -
  Horiz. % 123.91% 111.59% 121.01% 136.96% 98.55% 154.35% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers