Highlights

[TPC] QoQ Quarter Result on 2015-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -98.36%    YoY -     -74.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 20,860 22,564 21,828 20,876 23,805 23,757 20,368 1.60%
  QoQ % -7.55% 3.37% 4.56% -12.30% 0.20% 16.64% -
  Horiz. % 102.42% 110.78% 107.17% 102.49% 116.87% 116.64% 100.00%
PBT 1,424 742 1,434 30 1,832 1,546 1,089 19.56%
  QoQ % 91.91% -48.26% 4,680.00% -98.36% 18.50% 41.97% -
  Horiz. % 130.76% 68.14% 131.68% 2.75% 168.23% 141.97% 100.00%
Tax -527 -204 0 0 0 354 0 -
  QoQ % -158.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -148.87% -57.63% 0.00% 0.00% 0.00% 100.00% -
NP 897 538 1,434 30 1,832 1,900 1,089 -12.12%
  QoQ % 66.73% -62.48% 4,680.00% -98.36% -3.58% 74.47% -
  Horiz. % 82.37% 49.40% 131.68% 2.75% 168.23% 174.47% 100.00%
NP to SH 897 538 1,434 30 1,832 1,900 1,089 -12.12%
  QoQ % 66.73% -62.48% 4,680.00% -98.36% -3.58% 74.47% -
  Horiz. % 82.37% 49.40% 131.68% 2.75% 168.23% 174.47% 100.00%
Tax Rate 37.01 % 27.49 % - % - % - % -22.90 % - % -
  QoQ % 34.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -161.62% -120.04% 0.00% 0.00% 0.00% 100.00% -
Total Cost 19,963 22,026 20,394 20,846 21,973 21,857 19,279 2.35%
  QoQ % -9.37% 8.00% -2.17% -5.13% 0.53% 13.37% -
  Horiz. % 103.55% 114.25% 105.78% 108.13% 113.97% 113.37% 100.00%
Net Worth 50,699 24,892 24,033 21,000 22,400 20,756 19,217 90.82%
  QoQ % 103.68% 3.57% 14.45% -6.25% 7.92% 8.01% -
  Horiz. % 263.82% 129.53% 125.06% 109.27% 116.56% 108.01% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 50,699 24,892 24,033 21,000 22,400 20,756 19,217 90.82%
  QoQ % 103.68% 3.57% 14.45% -6.25% 7.92% 8.01% -
  Horiz. % 263.82% 129.53% 125.06% 109.27% 116.56% 108.01% 100.00%
NOSH 194,999 80,298 80,111 75,000 80,000 79,831 80,073 80.91%
  QoQ % 142.84% 0.23% 6.82% -6.25% 0.21% -0.30% -
  Horiz. % 243.53% 100.28% 100.05% 93.66% 99.91% 99.70% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.30 % 2.38 % 6.57 % 0.14 % 7.70 % 8.00 % 5.35 % -13.54%
  QoQ % 80.67% -63.77% 4,592.86% -98.18% -3.75% 49.53% -
  Horiz. % 80.37% 44.49% 122.80% 2.62% 143.93% 149.53% 100.00%
ROE 1.77 % 2.16 % 5.97 % 0.14 % 8.18 % 9.15 % 5.67 % -53.95%
  QoQ % -18.06% -63.82% 4,164.29% -98.29% -10.60% 61.38% -
  Horiz. % 31.22% 38.10% 105.29% 2.47% 144.27% 161.38% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 10.70 28.10 27.25 27.83 29.76 29.76 25.44 -43.83%
  QoQ % -61.92% 3.12% -2.08% -6.49% 0.00% 16.98% -
  Horiz. % 42.06% 110.46% 107.11% 109.39% 116.98% 116.98% 100.00%
EPS 0.46 0.67 1.79 0.04 2.29 2.38 1.36 -51.42%
  QoQ % -31.34% -62.57% 4,375.00% -98.25% -3.78% 75.00% -
  Horiz. % 33.82% 49.26% 131.62% 2.94% 168.38% 175.00% 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 0.2600 0.3100 0.3000 0.2800 0.2800 0.2600 0.2400 5.48%
  QoQ % -16.13% 3.33% 7.14% 0.00% 7.69% 8.33% -
  Horiz. % 108.33% 129.17% 125.00% 116.67% 116.67% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,878
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 8.88 9.61 9.29 8.89 10.14 10.11 8.67 1.61%
  QoQ % -7.60% 3.44% 4.50% -12.33% 0.30% 16.61% -
  Horiz. % 102.42% 110.84% 107.15% 102.54% 116.96% 116.61% 100.00%
EPS 0.38 0.23 0.61 0.01 0.78 0.81 0.46 -11.95%
  QoQ % 65.22% -62.30% 6,000.00% -98.72% -3.70% 76.09% -
  Horiz. % 82.61% 50.00% 132.61% 2.17% 169.57% 176.09% 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 0.2159 0.1060 0.1023 0.0894 0.0954 0.0884 0.0818 90.87%
  QoQ % 103.68% 3.62% 14.43% -6.29% 7.92% 8.07% -
  Horiz. % 263.94% 129.58% 125.06% 109.29% 116.63% 108.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.4050 0.3750 0.5000 0.4200 0.5050 0.4050 0.4100 -
P/RPS 3.79 1.33 1.84 1.51 1.70 1.36 1.61 76.87%
  QoQ % 184.96% -27.72% 21.85% -11.18% 25.00% -15.53% -
  Horiz. % 235.40% 82.61% 114.29% 93.79% 105.59% 84.47% 100.00%
P/EPS 88.04 55.97 27.93 1,050.00 22.05 17.02 30.15 104.16%
  QoQ % 57.30% 100.39% -97.34% 4,661.90% 29.55% -43.55% -
  Horiz. % 292.01% 185.64% 92.64% 3,482.59% 73.13% 56.45% 100.00%
EY 1.14 1.79 3.58 0.10 4.53 5.88 3.32 -50.93%
  QoQ % -36.31% -50.00% 3,480.00% -97.79% -22.96% 77.11% -
  Horiz. % 34.34% 53.92% 107.83% 3.01% 136.45% 177.11% 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 1.56 1.21 1.67 1.50 1.80 1.56 1.71 -5.93%
  QoQ % 28.93% -27.54% 11.33% -16.67% 15.38% -8.77% -
  Horiz. % 91.23% 70.76% 97.66% 87.72% 105.26% 91.23% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 18/11/15 27/08/15 26/05/15 26/02/15 21/11/14 -
Price 0.4700 0.3950 0.5800 0.4800 0.4800 0.4000 0.4000 -
P/RPS 4.39 1.41 2.13 1.72 1.61 1.34 1.57 98.35%
  QoQ % 211.35% -33.80% 23.84% 6.83% 20.15% -14.65% -
  Horiz. % 279.62% 89.81% 135.67% 109.55% 102.55% 85.35% 100.00%
P/EPS 102.17 58.96 32.40 1,200.00 20.96 16.81 29.41 129.20%
  QoQ % 73.29% 81.98% -97.30% 5,625.19% 24.69% -42.84% -
  Horiz. % 347.40% 200.48% 110.17% 4,080.24% 71.27% 57.16% 100.00%
EY 0.98 1.70 3.09 0.08 4.77 5.95 3.40 -56.33%
  QoQ % -42.35% -44.98% 3,762.50% -98.32% -19.83% 75.00% -
  Horiz. % 28.82% 50.00% 90.88% 2.35% 140.29% 175.00% 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 1.81 1.27 1.93 1.71 1.71 1.54 1.67 5.51%
  QoQ % 42.52% -34.20% 12.87% 0.00% 11.04% -7.78% -
  Horiz. % 108.38% 76.05% 115.57% 102.40% 102.40% 92.22% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

534  354  600  593 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 0.775+0.14 
 NETX 0.010.00 
 MMAG-WB 0.195-0.15 
 SOLUTN 0.69+0.05 
 KANGER 0.31+0.025 
 DGSB 0.19+0.015 
 LAMBO 0.040.00 
 PASUKGB 0.125+0.02 
 NOTION 1.14+0.14 
 XOX 0.1850.00 

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