Highlights

[TPC] QoQ Quarter Result on 2014-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     822.88%    YoY -     1,777.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 20,876 23,805 23,757 20,368 17,835 21,031 21,231 -1.12%
  QoQ % -12.30% 0.20% 16.64% 14.20% -15.20% -0.94% -
  Horiz. % 98.33% 112.12% 111.90% 95.94% 84.00% 99.06% 100.00%
PBT 30 1,832 1,546 1,089 118 1,657 -4,647 -
  QoQ % -98.36% 18.50% 41.97% 822.88% -92.88% 135.66% -
  Horiz. % -0.65% -39.42% -33.27% -23.43% -2.54% -35.66% 100.00%
Tax 0 0 354 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NP 30 1,832 1,900 1,089 118 1,657 -4,647 -
  QoQ % -98.36% -3.58% 74.47% 822.88% -92.88% 135.66% -
  Horiz. % -0.65% -39.42% -40.89% -23.43% -2.54% -35.66% 100.00%
NP to SH 30 1,832 1,900 1,089 118 1,657 -4,647 -
  QoQ % -98.36% -3.58% 74.47% 822.88% -92.88% 135.66% -
  Horiz. % -0.65% -39.42% -40.89% -23.43% -2.54% -35.66% 100.00%
Tax Rate - % - % -22.90 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 20,846 21,973 21,857 19,279 17,717 19,374 25,878 -13.46%
  QoQ % -5.13% 0.53% 13.37% 8.82% -8.55% -25.13% -
  Horiz. % 80.55% 84.91% 84.46% 74.50% 68.46% 74.87% 100.00%
Net Worth 21,000 22,400 20,756 19,217 17,306 17,610 15,996 19.95%
  QoQ % -6.25% 7.92% 8.01% 11.04% -1.73% 10.09% -
  Horiz. % 131.28% 140.03% 129.75% 120.14% 108.19% 110.09% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 21,000 22,400 20,756 19,217 17,306 17,610 15,996 19.95%
  QoQ % -6.25% 7.92% 8.01% 11.04% -1.73% 10.09% -
  Horiz. % 131.28% 140.03% 129.75% 120.14% 108.19% 110.09% 100.00%
NOSH 75,000 80,000 79,831 80,073 78,666 80,048 79,982 -4.21%
  QoQ % -6.25% 0.21% -0.30% 1.79% -1.73% 0.08% -
  Horiz. % 93.77% 100.02% 99.81% 100.11% 98.35% 100.08% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.14 % 7.70 % 8.00 % 5.35 % 0.66 % 7.88 % -21.89 % -
  QoQ % -98.18% -3.75% 49.53% 710.61% -91.62% 136.00% -
  Horiz. % -0.64% -35.18% -36.55% -24.44% -3.02% -36.00% 100.00%
ROE 0.14 % 8.18 % 9.15 % 5.67 % 0.68 % 9.41 % -29.05 % -
  QoQ % -98.29% -10.60% 61.38% 733.82% -92.77% 132.39% -
  Horiz. % -0.48% -28.16% -31.50% -19.52% -2.34% -32.39% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.83 29.76 29.76 25.44 22.67 26.27 26.54 3.22%
  QoQ % -6.49% 0.00% 16.98% 12.22% -13.70% -1.02% -
  Horiz. % 104.86% 112.13% 112.13% 95.86% 85.42% 98.98% 100.00%
EPS 0.04 2.29 2.38 1.36 0.15 2.07 -5.81 -
  QoQ % -98.25% -3.78% 75.00% 806.67% -92.75% 135.63% -
  Horiz. % -0.69% -39.41% -40.96% -23.41% -2.58% -35.63% 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 0.2800 0.2600 0.2400 0.2200 0.2200 0.2000 25.22%
  QoQ % 0.00% 7.69% 8.33% 9.09% 0.00% 10.00% -
  Horiz. % 140.00% 140.00% 130.00% 120.00% 110.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,878
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.89 10.14 10.11 8.67 7.59 8.95 9.04 -1.11%
  QoQ % -12.33% 0.30% 16.61% 14.23% -15.20% -1.00% -
  Horiz. % 98.34% 112.17% 111.84% 95.91% 83.96% 99.00% 100.00%
EPS 0.01 0.78 0.81 0.46 0.05 0.71 -1.98 -
  QoQ % -98.72% -3.70% 76.09% 820.00% -92.96% 135.86% -
  Horiz. % -0.51% -39.39% -40.91% -23.23% -2.53% -35.86% 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 0.0894 0.0954 0.0884 0.0818 0.0737 0.0750 0.0681 19.95%
  QoQ % -6.29% 7.92% 8.07% 10.99% -1.73% 10.13% -
  Horiz. % 131.28% 140.09% 129.81% 120.12% 108.22% 110.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.4200 0.5050 0.4050 0.4100 0.3450 0.3300 0.3550 -
P/RPS 1.51 1.70 1.36 1.61 1.52 1.26 1.34 8.31%
  QoQ % -11.18% 25.00% -15.53% 5.92% 20.63% -5.97% -
  Horiz. % 112.69% 126.87% 101.49% 120.15% 113.43% 94.03% 100.00%
P/EPS 1,050.00 22.05 17.02 30.15 230.00 15.94 -6.11 -
  QoQ % 4,661.90% 29.55% -43.55% -86.89% 1,342.91% 360.88% -
  Horiz. % -17,184.94% -360.88% -278.56% -493.45% -3,764.32% -260.88% 100.00%
EY 0.10 4.53 5.88 3.32 0.43 6.27 -16.37 -
  QoQ % -97.79% -22.96% 77.11% 672.09% -93.14% 138.30% -
  Horiz. % -0.61% -27.67% -35.92% -20.28% -2.63% -38.30% 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 1.50 1.80 1.56 1.71 1.57 1.50 1.78 -10.81%
  QoQ % -16.67% 15.38% -8.77% 8.92% 4.67% -15.73% -
  Horiz. % 84.27% 101.12% 87.64% 96.07% 88.20% 84.27% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 26/02/15 21/11/14 28/08/14 20/05/14 26/02/14 -
Price 0.4800 0.4800 0.4000 0.4000 0.4150 0.3000 0.4250 -
P/RPS 1.72 1.61 1.34 1.57 1.83 1.14 1.60 4.95%
  QoQ % 6.83% 20.15% -14.65% -14.21% 60.53% -28.75% -
  Horiz. % 107.50% 100.62% 83.75% 98.13% 114.37% 71.25% 100.00%
P/EPS 1,200.00 20.96 16.81 29.41 276.67 14.49 -7.31 -
  QoQ % 5,625.19% 24.69% -42.84% -89.37% 1,809.39% 298.22% -
  Horiz. % -16,415.87% -286.73% -229.96% -402.33% -3,784.82% -198.22% 100.00%
EY 0.08 4.77 5.95 3.40 0.36 6.90 -13.67 -
  QoQ % -98.32% -19.83% 75.00% 844.44% -94.78% 150.48% -
  Horiz. % -0.59% -34.89% -43.53% -24.87% -2.63% -50.48% 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 1.71 1.54 1.67 1.89 1.36 2.13 -13.66%
  QoQ % 0.00% 11.04% -7.78% -11.64% 38.97% -36.15% -
  Horiz. % 80.28% 80.28% 72.30% 78.40% 88.73% 63.85% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

311  142  495  1423 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.18+0.01 
 SAPNRG 0.110.00 
 PHB 0.0250.00 
 KANGER 0.23-0.005 
 EAH 0.0250.00 
 HLT 1.73+0.06 
 CAREPLS 3.28+0.13 
 MTAG 0.78+0.03 
 TOPGLOV 8.80+0.25 
 MUIIND 0.13+0.01 

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