Highlights

[TPC] QoQ Quarter Result on 2015-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 18-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     4,680.00%    YoY -     31.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 20,349 20,860 22,564 21,828 20,876 23,805 23,757 -9.82%
  QoQ % -2.45% -7.55% 3.37% 4.56% -12.30% 0.20% -
  Horiz. % 85.65% 87.81% 94.98% 91.88% 87.87% 100.20% 100.00%
PBT 1,626 1,424 742 1,434 30 1,832 1,546 3.42%
  QoQ % 14.19% 91.91% -48.26% 4,680.00% -98.36% 18.50% -
  Horiz. % 105.17% 92.11% 47.99% 92.76% 1.94% 118.50% 100.00%
Tax -588 -527 -204 0 0 0 354 -
  QoQ % -11.57% -158.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -166.10% -148.87% -57.63% 0.00% 0.00% 0.00% 100.00%
NP 1,038 897 538 1,434 30 1,832 1,900 -33.20%
  QoQ % 15.72% 66.73% -62.48% 4,680.00% -98.36% -3.58% -
  Horiz. % 54.63% 47.21% 28.32% 75.47% 1.58% 96.42% 100.00%
NP to SH 1,038 897 538 1,434 30 1,832 1,900 -33.20%
  QoQ % 15.72% 66.73% -62.48% 4,680.00% -98.36% -3.58% -
  Horiz. % 54.63% 47.21% 28.32% 75.47% 1.58% 96.42% 100.00%
Tax Rate 36.16 % 37.01 % 27.49 % - % - % - % -22.90 % -
  QoQ % -2.30% 34.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -157.90% -161.62% -120.04% 0.00% 0.00% 0.00% 100.00%
Total Cost 19,311 19,963 22,026 20,394 20,846 21,973 21,857 -7.93%
  QoQ % -3.27% -9.37% 8.00% -2.17% -5.13% 0.53% -
  Horiz. % 88.35% 91.33% 100.77% 93.31% 95.37% 100.53% 100.00%
Net Worth 61,432 50,699 24,892 24,033 21,000 22,400 20,756 106.28%
  QoQ % 21.17% 103.68% 3.57% 14.45% -6.25% 7.92% -
  Horiz. % 295.97% 244.26% 119.93% 115.79% 101.17% 107.92% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 61,432 50,699 24,892 24,033 21,000 22,400 20,756 106.28%
  QoQ % 21.17% 103.68% 3.57% 14.45% -6.25% 7.92% -
  Horiz. % 295.97% 244.26% 119.93% 115.79% 101.17% 107.92% 100.00%
NOSH 211,836 194,999 80,298 80,111 75,000 80,000 79,831 91.78%
  QoQ % 8.63% 142.84% 0.23% 6.82% -6.25% 0.21% -
  Horiz. % 265.35% 244.26% 100.58% 100.35% 93.95% 100.21% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.10 % 4.30 % 2.38 % 6.57 % 0.14 % 7.70 % 8.00 % -25.95%
  QoQ % 18.60% 80.67% -63.77% 4,592.86% -98.18% -3.75% -
  Horiz. % 63.75% 53.75% 29.75% 82.12% 1.75% 96.25% 100.00%
ROE 1.69 % 1.77 % 2.16 % 5.97 % 0.14 % 8.18 % 9.15 % -67.60%
  QoQ % -4.52% -18.06% -63.82% 4,164.29% -98.29% -10.60% -
  Horiz. % 18.47% 19.34% 23.61% 65.25% 1.53% 89.40% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.61 10.70 28.10 27.25 27.83 29.76 29.76 -52.96%
  QoQ % -10.19% -61.92% 3.12% -2.08% -6.49% 0.00% -
  Horiz. % 32.29% 35.95% 94.42% 91.57% 93.51% 100.00% 100.00%
EPS 0.49 0.46 0.67 1.79 0.04 2.29 2.38 -65.17%
  QoQ % 6.52% -31.34% -62.57% 4,375.00% -98.25% -3.78% -
  Horiz. % 20.59% 19.33% 28.15% 75.21% 1.68% 96.22% 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 0.2900 0.2600 0.3100 0.3000 0.2800 0.2800 0.2600 7.56%
  QoQ % 11.54% -16.13% 3.33% 7.14% 0.00% 7.69% -
  Horiz. % 111.54% 100.00% 119.23% 115.38% 107.69% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.70 8.92 9.65 9.34 8.93 10.18 10.16 -9.83%
  QoQ % -2.47% -7.56% 3.32% 4.59% -12.28% 0.20% -
  Horiz. % 85.63% 87.80% 94.98% 91.93% 87.89% 100.20% 100.00%
EPS 0.44 0.38 0.23 0.61 0.01 0.78 0.81 -33.45%
  QoQ % 15.79% 65.22% -62.30% 6,000.00% -98.72% -3.70% -
  Horiz. % 54.32% 46.91% 28.40% 75.31% 1.23% 96.30% 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 0.2628 0.2169 0.1065 0.1028 0.0898 0.0958 0.0888 106.27%
  QoQ % 21.16% 103.66% 3.60% 14.48% -6.26% 7.88% -
  Horiz. % 295.95% 244.26% 119.93% 115.77% 101.13% 107.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.4250 0.4050 0.3750 0.5000 0.4200 0.5050 0.4050 -
P/RPS 4.42 3.79 1.33 1.84 1.51 1.70 1.36 119.57%
  QoQ % 16.62% 184.96% -27.72% 21.85% -11.18% 25.00% -
  Horiz. % 325.00% 278.68% 97.79% 135.29% 111.03% 125.00% 100.00%
P/EPS 86.73 88.04 55.97 27.93 1,050.00 22.05 17.02 196.42%
  QoQ % -1.49% 57.30% 100.39% -97.34% 4,661.90% 29.55% -
  Horiz. % 509.58% 517.27% 328.85% 164.10% 6,169.21% 129.55% 100.00%
EY 1.15 1.14 1.79 3.58 0.10 4.53 5.88 -66.34%
  QoQ % 0.88% -36.31% -50.00% 3,480.00% -97.79% -22.96% -
  Horiz. % 19.56% 19.39% 30.44% 60.88% 1.70% 77.04% 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 1.47 1.56 1.21 1.67 1.50 1.80 1.56 -3.89%
  QoQ % -5.77% 28.93% -27.54% 11.33% -16.67% 15.38% -
  Horiz. % 94.23% 100.00% 77.56% 107.05% 96.15% 115.38% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 25/05/16 25/02/16 18/11/15 27/08/15 26/05/15 26/02/15 -
Price 0.4650 0.4700 0.3950 0.5800 0.4800 0.4800 0.4000 -
P/RPS 4.84 4.39 1.41 2.13 1.72 1.61 1.34 135.60%
  QoQ % 10.25% 211.35% -33.80% 23.84% 6.83% 20.15% -
  Horiz. % 361.19% 327.61% 105.22% 158.96% 128.36% 120.15% 100.00%
P/EPS 94.90 102.17 58.96 32.40 1,200.00 20.96 16.81 217.39%
  QoQ % -7.12% 73.29% 81.98% -97.30% 5,625.19% 24.69% -
  Horiz. % 564.54% 607.79% 350.74% 192.74% 7,138.61% 124.69% 100.00%
EY 1.05 0.98 1.70 3.09 0.08 4.77 5.95 -68.57%
  QoQ % 7.14% -42.35% -44.98% 3,762.50% -98.32% -19.83% -
  Horiz. % 17.65% 16.47% 28.57% 51.93% 1.34% 80.17% 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 1.60 1.81 1.27 1.93 1.71 1.71 1.54 2.58%
  QoQ % -11.60% 42.52% -34.20% 12.87% 0.00% 11.04% -
  Horiz. % 103.90% 117.53% 82.47% 125.32% 111.04% 111.04% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers