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 93,518 95,856 84,166 77,152 79,490 86,504 72,476 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%
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 93,518 95,856 84,166 77,152 79,490 86,504 72,476 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%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 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 22.89 26.01 26.50 23.38 19.57 21.69 15.82 28.01%
  QoQ % -12.00% -1.85% 13.34% 19.47% -9.77% 37.10% -
  Horiz. % 144.69% 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 - 259,942
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 20.59 23.40 23.83 21.03 17.60 19.51 14.23 28.02%
  QoQ % -12.01% -1.80% 13.31% 19.49% -9.79% 37.10% -
  Horiz. % 144.69% 164.44% 167.46% 147.79% 123.68% 137.10% 100.00%
EPS -0.63 3.69 2.79 -0.78 -2.19 1.45 1.00 -
  QoQ % -117.07% 32.26% 457.69% 64.38% -251.03% 45.00% -
  Horiz. % -63.00% 369.00% 279.00% -78.00% -219.00% 145.00% 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 0.3598 0.3688 0.3238 0.2968 0.3058 0.3328 0.2788 18.59%
  QoQ % -2.44% 13.90% 9.10% -2.94% -8.11% 19.37% -
  Horiz. % 129.05% 132.28% 116.14% 106.46% 109.68% 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 -53.52 10.12 10.81 -41.07 -15.81 23.64 34.74 -
  QoQ % -628.85% -6.38% 126.32% -159.77% -166.88% -31.95% -
  Horiz. % -154.06% 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 -49.96 9.99 13.88 -41.65 -14.78 22.09 36.09 -
  QoQ % -600.10% -28.03% 133.33% -181.80% -166.91% -38.79% -
  Horiz. % -138.43% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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