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 - 234,878
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 21.59 15.75 13.34 8.09 8.09 8.60 9.05 78.63%
  QoQ % 37.08% 18.07% 64.89% 0.00% -5.93% -4.97% -
  Horiz. % 238.56% 174.03% 147.40% 89.39% 89.39% 95.03% 100.00%
EPS 1.60 1.10 0.03 -0.82 -2.78 0.34 0.50 117.31%
  QoQ % 45.45% 3,566.67% 103.66% 70.50% -917.65% -32.00% -
  Horiz. % 320.00% 220.00% 6.00% -164.00% -556.00% 68.00% 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 0.3683 0.3086 0.2986 0.2986 0.2883 0.2821 0.3284 7.95%
  QoQ % 19.35% 3.35% 0.00% 3.57% 2.20% -14.10% -
  Horiz. % 112.15% 93.97% 90.93% 90.93% 87.79% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

321  581  527  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.13-0.02 
 KANGER 0.18-0.03 
 TRIVE 0.0150.00 
 LAMBO 0.025-0.005 
 INIX 0.285-0.05 
 PHB 0.02-0.005 
 FINTEC 0.085-0.015 
 MMAG-WB 0.19+0.005 
 PRESBHD 0.565+0.055 
 MACPIE 0.4750.00 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS