Highlights

[TPC] QoQ Quarter Result on 2017-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     104.24%    YoY -     -93.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 45,746 50,703 36,994 31,343 18,990 19,009 20,211 72.65%
  QoQ % -9.78% 37.06% 18.03% 65.05% -0.10% -5.95% -
  Horiz. % 226.34% 250.87% 183.04% 155.08% 93.96% 94.05% 100.00%
PBT -6,304 4,736 1,565 82 -1,934 -8,280 637 -
  QoQ % -233.11% 202.62% 1,808.54% 104.24% 76.64% -1,399.84% -
  Horiz. % -989.64% 743.49% 245.68% 12.87% -303.61% -1,299.84% 100.00%
Tax 611 -978 1,026 0 0 1,755 158 146.98%
  QoQ % 162.47% -195.32% 0.00% 0.00% 0.00% 1,010.76% -
  Horiz. % 386.71% -618.99% 649.37% 0.00% 0.00% 1,110.76% 100.00%
NP -5,693 3,758 2,591 82 -1,934 -6,525 795 -
  QoQ % -251.49% 45.04% 3,059.76% 104.24% 70.36% -920.75% -
  Horiz. % -716.10% 472.70% 325.91% 10.31% -243.27% -820.75% 100.00%
NP to SH -5,693 3,758 2,591 82 -1,934 -6,525 795 -
  QoQ % -251.49% 45.04% 3,059.76% 104.24% 70.36% -920.75% -
  Horiz. % -716.10% 472.70% 325.91% 10.31% -243.27% -820.75% 100.00%
Tax Rate - % 20.65 % -65.56 % - % - % - % -24.80 % -
  QoQ % 0.00% 131.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -83.27% 264.35% 0.00% 0.00% 0.00% 100.00%
Total Cost 51,439 46,945 34,403 31,261 20,924 25,534 19,416 91.81%
  QoQ % 9.57% 36.46% 10.05% 49.40% -18.05% 31.51% -
  Horiz. % 264.93% 241.79% 177.19% 161.01% 107.77% 131.51% 100.00%
Net Worth 79,490 86,504 72,476 70,138 70,138 67,722 66,249 12.95%
  QoQ % -8.11% 19.35% 3.33% 0.00% 3.57% 2.22% -
  Horiz. % 119.99% 130.57% 109.40% 105.87% 105.87% 102.22% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 79,490 86,504 72,476 70,138 70,138 67,722 66,249 12.95%
  QoQ % -8.11% 19.35% 3.33% 0.00% 3.57% 2.22% -
  Horiz. % 119.99% 130.57% 109.40% 105.87% 105.87% 102.22% 100.00%
NOSH 233,795 233,795 233,795 233,795 233,795 225,741 220,833 3.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.57% 2.22% -
  Horiz. % 105.87% 105.87% 105.87% 105.87% 105.87% 102.22% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -12.44 % 7.41 % 7.00 % 0.26 % -10.18 % -34.33 % 3.93 % -
  QoQ % -267.88% 5.86% 2,592.31% 102.55% 70.35% -973.54% -
  Horiz. % -316.54% 188.55% 178.12% 6.62% -259.03% -873.54% 100.00%
ROE -7.16 % 4.34 % 3.57 % 0.12 % -2.76 % -9.63 % 1.20 % -
  QoQ % -264.98% 21.57% 2,875.00% 104.35% 71.34% -902.50% -
  Horiz. % -596.67% 361.67% 297.50% 10.00% -230.00% -802.50% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 19.57 21.69 15.82 13.41 8.12 8.42 9.15 66.23%
  QoQ % -9.77% 37.10% 17.97% 65.15% -3.56% -7.98% -
  Horiz. % 213.88% 237.05% 172.90% 146.56% 88.74% 92.02% 100.00%
EPS -2.44 1.61 1.11 0.04 -0.83 -2.89 0.36 -
  QoQ % -251.55% 45.05% 2,675.00% 104.82% 71.28% -902.78% -
  Horiz. % -677.78% 447.22% 308.33% 11.11% -230.56% -802.78% 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 0.3400 0.3700 0.3100 0.3000 0.3000 0.3000 0.3000 8.73%
  QoQ % -8.11% 19.35% 3.33% 0.00% 0.00% 0.00% -
  Horiz. % 113.33% 123.33% 103.33% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 19.57 21.69 15.82 13.41 8.12 8.13 8.64 72.73%
  QoQ % -9.77% 37.10% 17.97% 65.15% -0.12% -5.90% -
  Horiz. % 226.50% 251.04% 183.10% 155.21% 93.98% 94.10% 100.00%
EPS -2.44 1.61 1.11 0.04 -0.83 -2.79 0.34 -
  QoQ % -251.55% 45.05% 2,675.00% 104.82% 70.25% -920.59% -
  Horiz. % -717.65% 473.53% 326.47% 11.76% -244.12% -820.59% 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 0.3400 0.3700 0.3100 0.3000 0.3000 0.2897 0.2834 12.94%
  QoQ % -8.11% 19.35% 3.33% 0.00% 3.56% 2.22% -
  Horiz. % 119.97% 130.56% 109.39% 105.86% 105.86% 102.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.3850 0.3800 0.3850 0.4300 0.4050 0.4850 0.4950 -
P/RPS 1.97 1.75 2.43 3.21 4.99 5.76 5.41 -49.10%
  QoQ % 12.57% -27.98% -24.30% -35.67% -13.37% 6.47% -
  Horiz. % 36.41% 32.35% 44.92% 59.33% 92.24% 106.47% 100.00%
P/EPS -15.81 23.64 34.74 1,226.00 -48.96 -16.78 137.50 -
  QoQ % -166.88% -31.95% -97.17% 2,604.08% -191.78% -112.20% -
  Horiz. % -11.50% 17.19% 25.27% 891.64% -35.61% -12.20% 100.00%
EY -6.32 4.23 2.88 0.08 -2.04 -5.96 0.73 -
  QoQ % -249.41% 46.87% 3,500.00% 103.92% 65.77% -916.44% -
  Horiz. % -865.75% 579.45% 394.52% 10.96% -279.45% -816.44% 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 1.13 1.03 1.24 1.43 1.35 1.62 1.65 -22.36%
  QoQ % 9.71% -16.94% -13.29% 5.93% -16.67% -1.82% -
  Horiz. % 68.48% 62.42% 75.15% 86.67% 81.82% 98.18% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 31/05/18 28/02/18 27/11/17 29/08/17 30/05/17 - -
Price 0.3600 0.3550 0.4000 0.3900 0.4100 0.4600 0.5000 -
P/RPS 1.84 1.64 2.53 2.91 5.05 5.46 5.46 -51.67%
  QoQ % 12.20% -35.18% -13.06% -42.38% -7.51% 0.00% -
  Horiz. % 33.70% 30.04% 46.34% 53.30% 92.49% 100.00% 100.00%
P/EPS -14.78 22.09 36.09 1,111.95 -49.56 -15.91 138.89 -
  QoQ % -166.91% -38.79% -96.75% 2,343.64% -211.50% -111.46% -
  Horiz. % -10.64% 15.90% 25.98% 800.60% -35.68% -11.46% 100.00%
EY -6.76 4.53 2.77 0.09 -2.02 -6.28 0.72 -
  QoQ % -249.23% 63.54% 2,977.78% 104.46% 67.83% -972.22% -
  Horiz. % -938.89% 629.17% 384.72% 12.50% -280.56% -872.22% 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 1.06 0.96 1.29 1.30 1.37 1.53 1.67 -26.20%
  QoQ % 10.42% -25.58% -0.77% -5.11% -10.46% -8.38% -
  Horiz. % 63.47% 57.49% 77.25% 77.84% 82.04% 91.62% 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
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers