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 - 252,928
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.05 8.25 8.92 8.63 8.25 9.41 9.39 -9.76%
  QoQ % -2.42% -7.51% 3.36% 4.61% -12.33% 0.21% -
  Horiz. % 85.73% 87.86% 94.99% 91.91% 87.86% 100.21% 100.00%
EPS 0.41 0.35 0.21 0.57 0.01 0.72 0.75 -33.17%
  QoQ % 17.14% 66.67% -63.16% 5,600.00% -98.61% -4.00% -
  Horiz. % 54.67% 46.67% 28.00% 76.00% 1.33% 96.00% 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 0.2429 0.2005 0.0984 0.0950 0.0830 0.0886 0.0821 106.23%
  QoQ % 21.15% 103.76% 3.58% 14.46% -6.32% 7.92% -
  Horiz. % 295.86% 244.21% 119.85% 115.71% 101.10% 107.92% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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