Highlights

[TPC] QoQ Quarter Result on 2016-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     15.72%    YoY -     3,360.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 19,009 20,211 21,266 20,349 20,860 22,564 21,828 -8.80%
  QoQ % -5.95% -4.96% 4.51% -2.45% -7.55% 3.37% -
  Horiz. % 87.09% 92.59% 97.43% 93.22% 95.57% 103.37% 100.00%
PBT -8,280 637 1,773 1,626 1,424 742 1,434 -
  QoQ % -1,399.84% -64.07% 9.04% 14.19% 91.91% -48.26% -
  Horiz. % -577.41% 44.42% 123.64% 113.39% 99.30% 51.74% 100.00%
Tax 1,755 158 -587 -588 -527 -204 0 -
  QoQ % 1,010.76% 126.92% 0.17% -11.57% -158.33% 0.00% -
  Horiz. % -860.29% -77.45% 287.75% 288.24% 258.33% 100.00% -
NP -6,525 795 1,186 1,038 897 538 1,434 -
  QoQ % -920.75% -32.97% 14.26% 15.72% 66.73% -62.48% -
  Horiz. % -455.02% 55.44% 82.71% 72.38% 62.55% 37.52% 100.00%
NP to SH -6,525 795 1,186 1,038 897 538 1,434 -
  QoQ % -920.75% -32.97% 14.26% 15.72% 66.73% -62.48% -
  Horiz. % -455.02% 55.44% 82.71% 72.38% 62.55% 37.52% 100.00%
Tax Rate - % -24.80 % 33.11 % 36.16 % 37.01 % 27.49 % - % -
  QoQ % 0.00% -174.90% -8.43% -2.30% 34.63% 0.00% -
  Horiz. % 0.00% -90.21% 120.44% 131.54% 134.63% 100.00% -
Total Cost 25,534 19,416 20,080 19,311 19,963 22,026 20,394 16.15%
  QoQ % 31.51% -3.31% 3.98% -3.27% -9.37% 8.00% -
  Horiz. % 125.20% 95.20% 98.46% 94.69% 97.89% 108.00% 100.00%
Net Worth 67,722 66,249 77,135 61,432 50,699 24,892 24,033 99.37%
  QoQ % 2.22% -14.11% 25.56% 21.17% 103.68% 3.57% -
  Horiz. % 281.78% 275.66% 320.95% 255.61% 210.96% 103.57% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 67,722 66,249 77,135 61,432 50,699 24,892 24,033 99.37%
  QoQ % 2.22% -14.11% 25.56% 21.17% 103.68% 3.57% -
  Horiz. % 281.78% 275.66% 320.95% 255.61% 210.96% 103.57% 100.00%
NOSH 225,741 220,833 220,386 211,836 194,999 80,298 80,111 99.37%
  QoQ % 2.22% 0.20% 4.04% 8.63% 142.84% 0.23% -
  Horiz. % 281.78% 275.66% 275.10% 264.43% 243.41% 100.23% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -34.33 % 3.93 % 5.58 % 5.10 % 4.30 % 2.38 % 6.57 % -
  QoQ % -973.54% -29.57% 9.41% 18.60% 80.67% -63.77% -
  Horiz. % -522.53% 59.82% 84.93% 77.63% 65.45% 36.23% 100.00%
ROE -9.63 % 1.20 % 1.54 % 1.69 % 1.77 % 2.16 % 5.97 % -
  QoQ % -902.50% -22.08% -8.88% -4.52% -18.06% -63.82% -
  Horiz. % -161.31% 20.10% 25.80% 28.31% 29.65% 36.18% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.42 9.15 9.65 9.61 10.70 28.10 27.25 -54.26%
  QoQ % -7.98% -5.18% 0.42% -10.19% -61.92% 3.12% -
  Horiz. % 30.90% 33.58% 35.41% 35.27% 39.27% 103.12% 100.00%
EPS -2.89 0.36 0.54 0.49 0.46 0.67 1.79 -
  QoQ % -902.78% -33.33% 10.20% 6.52% -31.34% -62.57% -
  Horiz. % -161.45% 20.11% 30.17% 27.37% 25.70% 37.43% 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 0.3000 0.3000 0.3500 0.2900 0.2600 0.3100 0.3000 -
  QoQ % 0.00% -14.29% 20.69% 11.54% -16.13% 3.33% -
  Horiz. % 100.00% 100.00% 116.67% 96.67% 86.67% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.13 8.64 9.10 8.70 8.92 9.65 9.34 -8.83%
  QoQ % -5.90% -5.05% 4.60% -2.47% -7.56% 3.32% -
  Horiz. % 87.04% 92.51% 97.43% 93.15% 95.50% 103.32% 100.00%
EPS -2.79 0.34 0.51 0.44 0.38 0.23 0.61 -
  QoQ % -920.59% -33.33% 15.91% 15.79% 65.22% -62.30% -
  Horiz. % -457.38% 55.74% 83.61% 72.13% 62.30% 37.70% 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 0.2897 0.2834 0.3299 0.2628 0.2169 0.1065 0.1028 99.39%
  QoQ % 2.22% -14.10% 25.53% 21.16% 103.66% 3.60% -
  Horiz. % 281.81% 275.68% 320.91% 255.64% 210.99% 103.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.4850 0.4950 0.4650 0.4250 0.4050 0.3750 0.5000 -
P/RPS 5.76 5.41 4.82 4.42 3.79 1.33 1.84 113.85%
  QoQ % 6.47% 12.24% 9.05% 16.62% 184.96% -27.72% -
  Horiz. % 313.04% 294.02% 261.96% 240.22% 205.98% 72.28% 100.00%
P/EPS -16.78 137.50 86.41 86.73 88.04 55.97 27.93 -
  QoQ % -112.20% 59.13% -0.37% -1.49% 57.30% 100.39% -
  Horiz. % -60.08% 492.30% 309.38% 310.53% 315.22% 200.39% 100.00%
EY -5.96 0.73 1.16 1.15 1.14 1.79 3.58 -
  QoQ % -916.44% -37.07% 0.87% 0.88% -36.31% -50.00% -
  Horiz. % -166.48% 20.39% 32.40% 32.12% 31.84% 50.00% 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 1.62 1.65 1.33 1.47 1.56 1.21 1.67 -2.00%
  QoQ % -1.82% 24.06% -9.52% -5.77% 28.93% -27.54% -
  Horiz. % 97.01% 98.80% 79.64% 88.02% 93.41% 72.46% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 - 22/11/16 22/08/16 25/05/16 25/02/16 18/11/15 -
Price 0.4600 0.5000 0.5300 0.4650 0.4700 0.3950 0.5800 -
P/RPS 5.46 5.46 5.49 4.84 4.39 1.41 2.13 87.19%
  QoQ % 0.00% -0.55% 13.43% 10.25% 211.35% -33.80% -
  Horiz. % 256.34% 256.34% 257.75% 227.23% 206.10% 66.20% 100.00%
P/EPS -15.91 138.89 98.49 94.90 102.17 58.96 32.40 -
  QoQ % -111.46% 41.02% 3.78% -7.12% 73.29% 81.98% -
  Horiz. % -49.10% 428.67% 303.98% 292.90% 315.34% 181.98% 100.00%
EY -6.28 0.72 1.02 1.05 0.98 1.70 3.09 -
  QoQ % -972.22% -29.41% -2.86% 7.14% -42.35% -44.98% -
  Horiz. % -203.24% 23.30% 33.01% 33.98% 31.72% 55.02% 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 1.53 1.67 1.51 1.60 1.81 1.27 1.93 -14.33%
  QoQ % -8.38% 10.60% -5.63% -11.60% 42.52% -34.20% -
  Horiz. % 79.27% 86.53% 78.24% 82.90% 93.78% 65.80% 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.
 


 

244  267  504  1245 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.105+0.015 
 HSI-C7K 0.28+0.005 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.335+0.035 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 MATANG 0.095+0.01 
 SANICHI 0.07+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers