Highlights

[TPC] QoQ Quarter Result on 2018-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     64.50%    YoY -     -2,564.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 53,520 60,816 61,948 54,661 45,746 50,703 36,994 28.00%
  QoQ % -12.00% -1.83% 13.33% 19.49% -9.78% 37.06% -
  Horiz. % 144.67% 164.39% 167.45% 147.76% 123.66% 137.06% 100.00%
PBT -1,265 10,777 8,438 -2,420 -6,304 4,736 1,565 -
  QoQ % -111.74% 27.72% 448.68% 61.61% -233.11% 202.62% -
  Horiz. % -80.83% 688.63% 539.17% -154.63% -402.81% 302.62% 100.00%
Tax -373 -1,185 -1,193 399 611 -978 1,026 -
  QoQ % 68.52% 0.67% -399.00% -34.70% 162.47% -195.32% -
  Horiz. % -36.35% -115.50% -116.28% 38.89% 59.55% -95.32% 100.00%
NP -1,638 9,592 7,245 -2,021 -5,693 3,758 2,591 -
  QoQ % -117.08% 32.39% 458.49% 64.50% -251.49% 45.04% -
  Horiz. % -63.22% 370.20% 279.62% -78.00% -219.72% 145.04% 100.00%
NP to SH -1,638 9,592 7,245 -2,021 -5,693 3,758 2,591 -
  QoQ % -117.08% 32.39% 458.49% 64.50% -251.49% 45.04% -
  Horiz. % -63.22% 370.20% 279.62% -78.00% -219.72% 145.04% 100.00%
Tax Rate - % 11.00 % 14.14 % - % - % 20.65 % -65.56 % -
  QoQ % 0.00% -22.21% 0.00% 0.00% 0.00% 131.50% -
  Horiz. % 0.00% -16.78% -21.57% 0.00% 0.00% -31.50% 100.00%
Total Cost 55,158 51,224 54,703 56,682 51,439 46,945 34,403 37.10%
  QoQ % 7.68% -6.36% -3.49% 10.19% 9.57% 36.46% -
  Horiz. % 160.33% 148.89% 159.01% 164.76% 149.52% 136.46% 100.00%
Net Worth 93,600 95,856 84,166 77,152 79,490 86,504 72,476 18.65%
  QoQ % -2.35% 13.89% 9.09% -2.94% -8.11% 19.35% -
  Horiz. % 129.15% 132.26% 116.13% 106.45% 109.68% 119.35% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 93,600 95,856 84,166 77,152 79,490 86,504 72,476 18.65%
  QoQ % -2.35% 13.89% 9.09% -2.94% -8.11% 19.35% -
  Horiz. % 129.15% 132.26% 116.13% 106.45% 109.68% 119.35% 100.00%
NOSH 234,000 233,795 233,795 233,795 233,795 233,795 233,795 0.06%
  QoQ % 0.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.09% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -3.06 % 15.77 % 11.70 % -3.70 % -12.44 % 7.41 % 7.00 % -
  QoQ % -119.40% 34.79% 416.22% 70.26% -267.88% 5.86% -
  Horiz. % -43.71% 225.29% 167.14% -52.86% -177.71% 105.86% 100.00%
ROE -1.75 % 10.01 % 8.61 % -2.62 % -7.16 % 4.34 % 3.57 % -
  QoQ % -117.48% 16.26% 428.63% 63.41% -264.98% 21.57% -
  Horiz. % -49.02% 280.39% 241.18% -73.39% -200.56% 121.57% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 22.87 26.01 26.50 23.38 19.57 21.69 15.82 27.94%
  QoQ % -12.07% -1.85% 13.34% 19.47% -9.77% 37.10% -
  Horiz. % 144.56% 164.41% 167.51% 147.79% 123.70% 137.10% 100.00%
EPS -0.70 4.10 3.10 -0.86 -2.44 1.61 1.11 -
  QoQ % -117.07% 32.26% 460.47% 64.75% -251.55% 45.05% -
  Horiz. % -63.06% 369.37% 279.28% -77.48% -219.82% 145.05% 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 0.4000 0.4100 0.3600 0.3300 0.3400 0.3700 0.3100 18.58%
  QoQ % -2.44% 13.89% 9.09% -2.94% -8.11% 19.35% -
  Horiz. % 129.03% 132.26% 116.13% 106.45% 109.68% 119.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 22.87 25.99 26.47 23.36 19.55 21.67 15.81 27.99%
  QoQ % -12.00% -1.81% 13.31% 19.49% -9.78% 37.07% -
  Horiz. % 144.66% 164.39% 167.43% 147.75% 123.66% 137.07% 100.00%
EPS -0.70 4.10 3.10 -0.86 -2.43 1.61 1.11 -
  QoQ % -117.07% 32.26% 460.47% 64.61% -250.93% 45.05% -
  Horiz. % -63.06% 369.37% 279.28% -77.48% -218.92% 145.05% 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 0.4000 0.4096 0.3597 0.3297 0.3397 0.3697 0.3097 18.65%
  QoQ % -2.34% 13.87% 9.10% -2.94% -8.11% 19.37% -
  Horiz. % 129.16% 132.26% 116.14% 106.46% 109.69% 119.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.3750 0.4150 0.3350 0.3550 0.3850 0.3800 0.3850 -
P/RPS 1.64 1.60 1.26 1.52 1.97 1.75 2.43 -23.11%
  QoQ % 2.50% 26.98% -17.11% -22.84% 12.57% -27.98% -
  Horiz. % 67.49% 65.84% 51.85% 62.55% 81.07% 72.02% 100.00%
P/EPS -53.57 10.12 10.81 -41.07 -15.81 23.64 34.74 -
  QoQ % -629.35% -6.38% 126.32% -159.77% -166.88% -31.95% -
  Horiz. % -154.20% 29.13% 31.12% -118.22% -45.51% 68.05% 100.00%
EY -1.87 9.89 9.25 -2.44 -6.32 4.23 2.88 -
  QoQ % -118.91% 6.92% 479.10% 61.39% -249.41% 46.87% -
  Horiz. % -64.93% 343.40% 321.18% -84.72% -219.44% 146.88% 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 0.94 1.01 0.93 1.08 1.13 1.03 1.24 -16.90%
  QoQ % -6.93% 8.60% -13.89% -4.42% 9.71% -16.94% -
  Horiz. % 75.81% 81.45% 75.00% 87.10% 91.13% 83.06% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 28/02/19 28/11/18 28/08/18 31/05/18 28/02/18 -
Price 0.3500 0.4100 0.4300 0.3600 0.3600 0.3550 0.4000 -
P/RPS 1.53 1.58 1.62 1.54 1.84 1.64 2.53 -28.55%
  QoQ % -3.16% -2.47% 5.19% -16.30% 12.20% -35.18% -
  Horiz. % 60.47% 62.45% 64.03% 60.87% 72.73% 64.82% 100.00%
P/EPS -50.00 9.99 13.88 -41.65 -14.78 22.09 36.09 -
  QoQ % -600.50% -28.03% 133.33% -181.80% -166.91% -38.79% -
  Horiz. % -138.54% 27.68% 38.46% -115.41% -40.95% 61.21% 100.00%
EY -2.00 10.01 7.21 -2.40 -6.76 4.53 2.77 -
  QoQ % -119.98% 38.83% 400.42% 64.50% -249.23% 63.54% -
  Horiz. % -72.20% 361.37% 260.29% -86.64% -244.04% 163.54% 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 0.88 1.00 1.19 1.09 1.06 0.96 1.29 -22.56%
  QoQ % -12.00% -15.97% 9.17% 2.83% 10.42% -25.58% -
  Horiz. % 68.22% 77.52% 92.25% 84.50% 82.17% 74.42% 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.
 


 

324  299  522  1166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 HSI-C7F 0.33-0.015 
 MTAG 0.535+0.025 
 PUC 0.0550.00 
 SANICHI 0.050.00 
 HUAAN 0.16+0.015 
 ISTONE 0.2550.00 
 KNM 0.465+0.01 
 HSI-H8B 0.185+0.005 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers