Highlights

[TPC] QoQ Quarter Result on 2020-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     15.00%    YoY -     -640.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 64,324 62,265 62,041 56,812 60,295 63,836 67,278 -2.95%
  QoQ % 3.31% 0.36% 9.20% -5.78% -5.55% -5.12% -
  Horiz. % 95.61% 92.55% 92.22% 84.44% 89.62% 94.88% 100.00%
PBT -10,162 -7,805 -8,179 -8,652 -4,483 -6,776 1,422 -
  QoQ % -30.20% 4.57% 5.47% -93.00% 33.84% -576.51% -
  Horiz. % -714.63% -548.87% -575.18% -608.44% -315.26% -476.51% 100.00%
Tax 65 4,761 1,280 536 -213 -370 -146 -
  QoQ % -98.63% 271.95% 138.81% 351.64% 42.43% -153.42% -
  Horiz. % -44.52% -3,260.96% -876.71% -367.12% 145.89% 253.42% 100.00%
NP -10,097 -3,044 -6,899 -8,116 -4,696 -7,146 1,276 -
  QoQ % -231.70% 55.88% 15.00% -72.83% 34.28% -660.03% -
  Horiz. % -791.30% -238.56% -540.67% -636.05% -368.03% -560.03% 100.00%
NP to SH -10,097 -3,044 -6,899 -8,116 -4,696 -7,146 1,276 -
  QoQ % -231.70% 55.88% 15.00% -72.83% 34.28% -660.03% -
  Horiz. % -791.30% -238.56% -540.67% -636.05% -368.03% -560.03% 100.00%
Tax Rate - % - % - % - % - % - % 10.27 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 74,421 65,309 68,940 64,928 64,991 70,982 66,002 8.32%
  QoQ % 13.95% -5.27% 6.18% -0.10% -8.44% 7.55% -
  Horiz. % 112.76% 98.95% 104.45% 98.37% 98.47% 107.55% 100.00%
Net Worth 86,305 66,126 68,114 74,827 81,828 86,504 93,518 -5.21%
  QoQ % 30.51% -2.92% -8.97% -8.56% -5.41% -7.50% -
  Horiz. % 92.29% 70.71% 72.84% 80.01% 87.50% 92.50% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 86,305 66,126 68,114 74,827 81,828 86,504 93,518 -5.21%
  QoQ % 30.51% -2.92% -8.97% -8.56% -5.41% -7.50% -
  Horiz. % 92.29% 70.71% 72.84% 80.01% 87.50% 92.50% 100.00%
NOSH 308,232 244,914 234,878 233,835 233,795 233,795 233,795 20.21%
  QoQ % 25.85% 4.27% 0.45% 0.02% 0.00% 0.00% -
  Horiz. % 131.84% 104.76% 100.46% 100.02% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -15.70 % -4.89 % -11.12 % -14.29 % -7.79 % -11.19 % 1.90 % -
  QoQ % -221.06% 56.03% 22.18% -83.44% 30.38% -688.95% -
  Horiz. % -826.32% -257.37% -585.26% -752.11% -410.00% -588.95% 100.00%
ROE -11.70 % -4.60 % -10.13 % -10.85 % -5.74 % -8.26 % 1.36 % -
  QoQ % -154.35% 54.59% 6.64% -89.02% 30.51% -707.35% -
  Horiz. % -860.29% -338.24% -744.85% -797.79% -422.06% -607.35% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 20.87 25.42 26.41 24.30 25.79 27.30 28.78 -19.27%
  QoQ % -17.90% -3.75% 8.68% -5.78% -5.53% -5.14% -
  Horiz. % 72.52% 88.33% 91.77% 84.43% 89.61% 94.86% 100.00%
EPS -3.28 -1.24 -2.94 -3.47 -2.01 -3.06 0.55 -
  QoQ % -164.52% 57.82% 15.27% -72.64% 34.31% -656.36% -
  Horiz. % -596.36% -225.45% -534.55% -630.91% -365.45% -556.36% 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 0.2800 0.2700 0.2900 0.3200 0.3500 0.3700 0.4000 -21.15%
  QoQ % 3.70% -6.90% -9.38% -8.57% -5.41% -7.50% -
  Horiz. % 70.00% 67.50% 72.50% 80.00% 87.50% 92.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 308,232
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 20.87 20.20 20.13 18.43 19.56 20.71 21.83 -2.95%
  QoQ % 3.32% 0.35% 9.22% -5.78% -5.55% -5.13% -
  Horiz. % 95.60% 92.53% 92.21% 84.43% 89.60% 94.87% 100.00%
EPS -3.28 -0.99 -2.24 -2.63 -1.52 -2.32 0.41 -
  QoQ % -231.31% 55.80% 14.83% -73.03% 34.48% -665.85% -
  Horiz. % -800.00% -241.46% -546.34% -641.46% -370.73% -565.85% 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 0.2800 0.2145 0.2210 0.2428 0.2655 0.2806 0.3034 -5.21%
  QoQ % 30.54% -2.94% -8.98% -8.55% -5.38% -7.51% -
  Horiz. % 92.29% 70.70% 72.84% 80.03% 87.51% 92.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.2250 0.2300 0.2850 0.2500 0.2250 0.3050 0.3200 -
P/RPS 1.08 0.90 1.08 1.03 0.87 1.12 1.11 -1.81%
  QoQ % 20.00% -16.67% 4.85% 18.39% -22.32% 0.90% -
  Horiz. % 97.30% 81.08% 97.30% 92.79% 78.38% 100.90% 100.00%
P/EPS -6.87 -18.51 -9.70 -7.20 -11.20 -9.98 58.63 -
  QoQ % 62.88% -90.82% -34.72% 35.71% -12.22% -117.02% -
  Horiz. % -11.72% -31.57% -16.54% -12.28% -19.10% -17.02% 100.00%
EY -14.56 -5.40 -10.31 -13.88 -8.93 -10.02 1.71 -
  QoQ % -169.63% 47.62% 25.72% -55.43% 10.88% -685.96% -
  Horiz. % -851.46% -315.79% -602.92% -811.70% -522.22% -585.96% 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 0.80 0.85 0.98 0.78 0.64 0.82 0.80 -
  QoQ % -5.88% -13.27% 25.64% 21.87% -21.95% 2.50% -
  Horiz. % 100.00% 106.25% 122.50% 97.50% 80.00% 102.50% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 26/02/21 26/11/20 28/08/20 25/06/20 27/02/20 26/11/19 -
Price 0.0000 0.2400 0.2500 0.2550 0.2550 0.2900 0.3250 -
P/RPS 0.00 0.94 0.95 1.05 0.99 1.06 1.13 -
  QoQ % 0.00% -1.05% -9.52% 6.06% -6.60% -6.19% -
  Horiz. % 0.00% 83.19% 84.07% 92.92% 87.61% 93.81% 100.00%
P/EPS 0.00 -19.31 -8.51 -7.35 -12.70 -9.49 59.55 -
  QoQ % 0.00% -126.91% -15.78% 42.13% -33.83% -115.94% -
  Horiz. % 0.00% -32.43% -14.29% -12.34% -21.33% -15.94% 100.00%
EY 0.00 -5.18 -11.75 -13.61 -7.88 -10.54 1.68 -
  QoQ % 0.00% 55.91% 13.67% -72.72% 25.24% -727.38% -
  Horiz. % 0.00% -308.33% -699.40% -810.12% -469.05% -627.38% 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 0.00 0.89 0.86 0.80 0.73 0.78 0.81 -
  QoQ % 0.00% 3.49% 7.50% 9.59% -6.41% -3.70% -
  Horiz. % 0.00% 109.88% 106.17% 98.77% 90.12% 96.30% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS