Highlights

[TPC] QoQ Quarter Result on 2017-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     70.36%    YoY -     -286.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 50,703 36,994 31,343 18,990 19,009 20,211 21,266 78.56%
  QoQ % 37.06% 18.03% 65.05% -0.10% -5.95% -4.96% -
  Horiz. % 238.42% 173.96% 147.39% 89.30% 89.39% 95.04% 100.00%
PBT 4,736 1,565 82 -1,934 -8,280 637 1,773 92.63%
  QoQ % 202.62% 1,808.54% 104.24% 76.64% -1,399.84% -64.07% -
  Horiz. % 267.12% 88.27% 4.62% -109.08% -467.01% 35.93% 100.00%
Tax -978 1,026 0 0 1,755 158 -587 40.58%
  QoQ % -195.32% 0.00% 0.00% 0.00% 1,010.76% 126.92% -
  Horiz. % 166.61% -174.79% -0.00% -0.00% -298.98% -26.92% 100.00%
NP 3,758 2,591 82 -1,934 -6,525 795 1,186 115.88%
  QoQ % 45.04% 3,059.76% 104.24% 70.36% -920.75% -32.97% -
  Horiz. % 316.86% 218.47% 6.91% -163.07% -550.17% 67.03% 100.00%
NP to SH 3,758 2,591 82 -1,934 -6,525 795 1,186 115.88%
  QoQ % 45.04% 3,059.76% 104.24% 70.36% -920.75% -32.97% -
  Horiz. % 316.86% 218.47% 6.91% -163.07% -550.17% 67.03% 100.00%
Tax Rate 20.65 % -65.56 % - % - % - % -24.80 % 33.11 % -27.02%
  QoQ % 131.50% 0.00% 0.00% 0.00% 0.00% -174.90% -
  Horiz. % 62.37% -198.01% 0.00% 0.00% 0.00% -74.90% 100.00%
Total Cost 46,945 34,403 31,261 20,924 25,534 19,416 20,080 76.24%
  QoQ % 36.46% 10.05% 49.40% -18.05% 31.51% -3.31% -
  Horiz. % 233.79% 171.33% 155.68% 104.20% 127.16% 96.69% 100.00%
Net Worth 86,504 72,476 70,138 70,138 67,722 66,249 77,135 7.95%
  QoQ % 19.35% 3.33% 0.00% 3.57% 2.22% -14.11% -
  Horiz. % 112.15% 93.96% 90.93% 90.93% 87.80% 85.89% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 86,504 72,476 70,138 70,138 67,722 66,249 77,135 7.95%
  QoQ % 19.35% 3.33% 0.00% 3.57% 2.22% -14.11% -
  Horiz. % 112.15% 93.96% 90.93% 90.93% 87.80% 85.89% 100.00%
NOSH 233,795 233,795 233,795 233,795 225,741 220,833 220,386 4.02%
  QoQ % 0.00% 0.00% 0.00% 3.57% 2.22% 0.20% -
  Horiz. % 106.08% 106.08% 106.08% 106.08% 102.43% 100.20% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.41 % 7.00 % 0.26 % -10.18 % -34.33 % 3.93 % 5.58 % 20.84%
  QoQ % 5.86% 2,592.31% 102.55% 70.35% -973.54% -29.57% -
  Horiz. % 132.80% 125.45% 4.66% -182.44% -615.23% 70.43% 100.00%
ROE 4.34 % 3.57 % 0.12 % -2.76 % -9.63 % 1.20 % 1.54 % 99.64%
  QoQ % 21.57% 2,875.00% 104.35% 71.34% -902.50% -22.08% -
  Horiz. % 281.82% 231.82% 7.79% -179.22% -625.32% 77.92% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 21.69 15.82 13.41 8.12 8.42 9.15 9.65 71.67%
  QoQ % 37.10% 17.97% 65.15% -3.56% -7.98% -5.18% -
  Horiz. % 224.77% 163.94% 138.96% 84.15% 87.25% 94.82% 100.00%
EPS 1.61 1.11 0.04 -0.83 -2.89 0.36 0.54 107.29%
  QoQ % 45.05% 2,675.00% 104.82% 71.28% -902.78% -33.33% -
  Horiz. % 298.15% 205.56% 7.41% -153.70% -535.19% 66.67% 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 0.3700 0.3100 0.3000 0.3000 0.3000 0.3000 0.3500 3.78%
  QoQ % 19.35% 3.33% 0.00% 0.00% 0.00% -14.29% -
  Horiz. % 105.71% 88.57% 85.71% 85.71% 85.71% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 21.69 15.82 13.41 8.12 8.13 8.64 9.10 78.53%
  QoQ % 37.10% 17.97% 65.15% -0.12% -5.90% -5.05% -
  Horiz. % 238.35% 173.85% 147.36% 89.23% 89.34% 94.95% 100.00%
EPS 1.61 1.11 0.04 -0.83 -2.79 0.34 0.51 115.35%
  QoQ % 45.05% 2,675.00% 104.82% 70.25% -920.59% -33.33% -
  Horiz. % 315.69% 217.65% 7.84% -162.75% -547.06% 66.67% 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 0.3700 0.3100 0.3000 0.3000 0.2897 0.2834 0.3299 7.96%
  QoQ % 19.35% 3.33% 0.00% 3.56% 2.22% -14.10% -
  Horiz. % 112.16% 93.97% 90.94% 90.94% 87.81% 85.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.3800 0.3850 0.4300 0.4050 0.4850 0.4950 0.4650 -
P/RPS 1.75 2.43 3.21 4.99 5.76 5.41 4.82 -49.14%
  QoQ % -27.98% -24.30% -35.67% -13.37% 6.47% 12.24% -
  Horiz. % 36.31% 50.41% 66.60% 103.53% 119.50% 112.24% 100.00%
P/EPS 23.64 34.74 1,226.00 -48.96 -16.78 137.50 86.41 -57.89%
  QoQ % -31.95% -97.17% 2,604.08% -191.78% -112.20% 59.13% -
  Horiz. % 27.36% 40.20% 1,418.82% -56.66% -19.42% 159.13% 100.00%
EY 4.23 2.88 0.08 -2.04 -5.96 0.73 1.16 137.10%
  QoQ % 46.87% 3,500.00% 103.92% 65.77% -916.44% -37.07% -
  Horiz. % 364.66% 248.28% 6.90% -175.86% -513.79% 62.93% 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 1.03 1.24 1.43 1.35 1.62 1.65 1.33 -15.68%
  QoQ % -16.94% -13.29% 5.93% -16.67% -1.82% 24.06% -
  Horiz. % 77.44% 93.23% 107.52% 101.50% 121.80% 124.06% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 27/11/17 29/08/17 30/05/17 - 22/11/16 -
Price 0.3550 0.4000 0.3900 0.4100 0.4600 0.5000 0.5300 -
P/RPS 1.64 2.53 2.91 5.05 5.46 5.46 5.49 -55.35%
  QoQ % -35.18% -13.06% -42.38% -7.51% 0.00% -0.55% -
  Horiz. % 29.87% 46.08% 53.01% 91.99% 99.45% 99.45% 100.00%
P/EPS 22.09 36.09 1,111.95 -49.56 -15.91 138.89 98.49 -63.12%
  QoQ % -38.79% -96.75% 2,343.64% -211.50% -111.46% 41.02% -
  Horiz. % 22.43% 36.64% 1,129.00% -50.32% -16.15% 141.02% 100.00%
EY 4.53 2.77 0.09 -2.02 -6.28 0.72 1.02 170.43%
  QoQ % 63.54% 2,977.78% 104.46% 67.83% -972.22% -29.41% -
  Horiz. % 444.12% 271.57% 8.82% -198.04% -615.69% 70.59% 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 0.96 1.29 1.30 1.37 1.53 1.67 1.51 -26.08%
  QoQ % -25.58% -0.77% -5.11% -10.46% -8.38% 10.60% -
  Horiz. % 63.58% 85.43% 86.09% 90.73% 101.32% 110.60% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers