Highlights

[TPC] QoQ Quarter Result on 2014-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     74.47%    YoY -     140.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 21,828 20,876 23,805 23,757 20,368 17,835 21,031 2.51%
  QoQ % 4.56% -12.30% 0.20% 16.64% 14.20% -15.20% -
  Horiz. % 103.79% 99.26% 113.19% 112.96% 96.85% 84.80% 100.00%
PBT 1,434 30 1,832 1,546 1,089 118 1,657 -9.18%
  QoQ % 4,680.00% -98.36% 18.50% 41.97% 822.88% -92.88% -
  Horiz. % 86.54% 1.81% 110.56% 93.30% 65.72% 7.12% 100.00%
Tax 0 0 0 354 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NP 1,434 30 1,832 1,900 1,089 118 1,657 -9.18%
  QoQ % 4,680.00% -98.36% -3.58% 74.47% 822.88% -92.88% -
  Horiz. % 86.54% 1.81% 110.56% 114.67% 65.72% 7.12% 100.00%
NP to SH 1,434 30 1,832 1,900 1,089 118 1,657 -9.18%
  QoQ % 4,680.00% -98.36% -3.58% 74.47% 822.88% -92.88% -
  Horiz. % 86.54% 1.81% 110.56% 114.67% 65.72% 7.12% 100.00%
Tax Rate - % - % - % -22.90 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 20,394 20,846 21,973 21,857 19,279 17,717 19,374 3.48%
  QoQ % -2.17% -5.13% 0.53% 13.37% 8.82% -8.55% -
  Horiz. % 105.26% 107.60% 113.41% 112.82% 99.51% 91.45% 100.00%
Net Worth 24,033 21,000 22,400 20,756 19,217 17,306 17,610 23.01%
  QoQ % 14.45% -6.25% 7.92% 8.01% 11.04% -1.73% -
  Horiz. % 136.47% 119.25% 127.20% 117.86% 109.13% 98.27% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 24,033 21,000 22,400 20,756 19,217 17,306 17,610 23.01%
  QoQ % 14.45% -6.25% 7.92% 8.01% 11.04% -1.73% -
  Horiz. % 136.47% 119.25% 127.20% 117.86% 109.13% 98.27% 100.00%
NOSH 80,111 75,000 80,000 79,831 80,073 78,666 80,048 0.05%
  QoQ % 6.82% -6.25% 0.21% -0.30% 1.79% -1.73% -
  Horiz. % 100.08% 93.69% 99.94% 99.73% 100.03% 98.27% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.57 % 0.14 % 7.70 % 8.00 % 5.35 % 0.66 % 7.88 % -11.41%
  QoQ % 4,592.86% -98.18% -3.75% 49.53% 710.61% -91.62% -
  Horiz. % 83.38% 1.78% 97.72% 101.52% 67.89% 8.38% 100.00%
ROE 5.97 % 0.14 % 8.18 % 9.15 % 5.67 % 0.68 % 9.41 % -26.15%
  QoQ % 4,164.29% -98.29% -10.60% 61.38% 733.82% -92.77% -
  Horiz. % 63.44% 1.49% 86.93% 97.24% 60.26% 7.23% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 27.25 27.83 29.76 29.76 25.44 22.67 26.27 2.47%
  QoQ % -2.08% -6.49% 0.00% 16.98% 12.22% -13.70% -
  Horiz. % 103.73% 105.94% 113.29% 113.29% 96.84% 86.30% 100.00%
EPS 1.79 0.04 2.29 2.38 1.36 0.15 2.07 -9.23%
  QoQ % 4,375.00% -98.25% -3.78% 75.00% 806.67% -92.75% -
  Horiz. % 86.47% 1.93% 110.63% 114.98% 65.70% 7.25% 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 0.3000 0.2800 0.2800 0.2600 0.2400 0.2200 0.2200 22.95%
  QoQ % 7.14% 0.00% 7.69% 8.33% 9.09% 0.00% -
  Horiz. % 136.36% 127.27% 127.27% 118.18% 109.09% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.34 8.93 10.18 10.16 8.71 7.63 9.00 2.50%
  QoQ % 4.59% -12.28% 0.20% 16.65% 14.15% -15.22% -
  Horiz. % 103.78% 99.22% 113.11% 112.89% 96.78% 84.78% 100.00%
EPS 0.61 0.01 0.78 0.81 0.47 0.05 0.71 -9.62%
  QoQ % 6,000.00% -98.72% -3.70% 72.34% 840.00% -92.96% -
  Horiz. % 85.92% 1.41% 109.86% 114.08% 66.20% 7.04% 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 0.1028 0.0898 0.0958 0.0888 0.0822 0.0740 0.0753 23.04%
  QoQ % 14.48% -6.26% 7.88% 8.03% 11.08% -1.73% -
  Horiz. % 136.52% 119.26% 127.22% 117.93% 109.16% 98.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.5000 0.4200 0.5050 0.4050 0.4100 0.3450 0.3300 -
P/RPS 1.84 1.51 1.70 1.36 1.61 1.52 1.26 28.69%
  QoQ % 21.85% -11.18% 25.00% -15.53% 5.92% 20.63% -
  Horiz. % 146.03% 119.84% 134.92% 107.94% 127.78% 120.63% 100.00%
P/EPS 27.93 1,050.00 22.05 17.02 30.15 230.00 15.94 45.29%
  QoQ % -97.34% 4,661.90% 29.55% -43.55% -86.89% 1,342.91% -
  Horiz. % 175.22% 6,587.20% 138.33% 106.78% 189.15% 1,442.91% 100.00%
EY 3.58 0.10 4.53 5.88 3.32 0.43 6.27 -31.15%
  QoQ % 3,480.00% -97.79% -22.96% 77.11% 672.09% -93.14% -
  Horiz. % 57.10% 1.59% 72.25% 93.78% 52.95% 6.86% 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 1.67 1.50 1.80 1.56 1.71 1.57 1.50 7.41%
  QoQ % 11.33% -16.67% 15.38% -8.77% 8.92% 4.67% -
  Horiz. % 111.33% 100.00% 120.00% 104.00% 114.00% 104.67% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 27/08/15 26/05/15 26/02/15 21/11/14 28/08/14 20/05/14 -
Price 0.5800 0.4800 0.4800 0.4000 0.4000 0.4150 0.3000 -
P/RPS 2.13 1.72 1.61 1.34 1.57 1.83 1.14 51.64%
  QoQ % 23.84% 6.83% 20.15% -14.65% -14.21% 60.53% -
  Horiz. % 186.84% 150.88% 141.23% 117.54% 137.72% 160.53% 100.00%
P/EPS 32.40 1,200.00 20.96 16.81 29.41 276.67 14.49 70.91%
  QoQ % -97.30% 5,625.19% 24.69% -42.84% -89.37% 1,809.39% -
  Horiz. % 223.60% 8,281.57% 144.65% 116.01% 202.97% 1,909.39% 100.00%
EY 3.09 0.08 4.77 5.95 3.40 0.36 6.90 -41.44%
  QoQ % 3,762.50% -98.32% -19.83% 75.00% 844.44% -94.78% -
  Horiz. % 44.78% 1.16% 69.13% 86.23% 49.28% 5.22% 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 1.93 1.71 1.71 1.54 1.67 1.89 1.36 26.26%
  QoQ % 12.87% 0.00% 11.04% -7.78% -11.64% 38.97% -
  Horiz. % 141.91% 125.74% 125.74% 113.24% 122.79% 138.97% 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.
 


 

336  195  520  1211 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.485+0.005 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 ARMADA 0.475-0.02 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers