Highlights

[TPC] QoQ Quarter Result on 2015-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -62.48%    YoY -     -71.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 21,266 20,349 20,860 22,564 21,828 20,876 23,805 -7.22%
  QoQ % 4.51% -2.45% -7.55% 3.37% 4.56% -12.30% -
  Horiz. % 89.33% 85.48% 87.63% 94.79% 91.70% 87.70% 100.00%
PBT 1,773 1,626 1,424 742 1,434 30 1,832 -2.15%
  QoQ % 9.04% 14.19% 91.91% -48.26% 4,680.00% -98.36% -
  Horiz. % 96.78% 88.76% 77.73% 40.50% 78.28% 1.64% 100.00%
Tax -587 -588 -527 -204 0 0 0 -
  QoQ % 0.17% -11.57% -158.33% 0.00% 0.00% 0.00% -
  Horiz. % 287.75% 288.24% 258.33% 100.00% - - -
NP 1,186 1,038 897 538 1,434 30 1,832 -25.11%
  QoQ % 14.26% 15.72% 66.73% -62.48% 4,680.00% -98.36% -
  Horiz. % 64.74% 56.66% 48.96% 29.37% 78.28% 1.64% 100.00%
NP to SH 1,186 1,038 897 538 1,434 30 1,832 -25.11%
  QoQ % 14.26% 15.72% 66.73% -62.48% 4,680.00% -98.36% -
  Horiz. % 64.74% 56.66% 48.96% 29.37% 78.28% 1.64% 100.00%
Tax Rate 33.11 % 36.16 % 37.01 % 27.49 % - % - % - % -
  QoQ % -8.43% -2.30% 34.63% 0.00% 0.00% 0.00% -
  Horiz. % 120.44% 131.54% 134.63% 100.00% - - -
Total Cost 20,080 19,311 19,963 22,026 20,394 20,846 21,973 -5.81%
  QoQ % 3.98% -3.27% -9.37% 8.00% -2.17% -5.13% -
  Horiz. % 91.38% 87.89% 90.85% 100.24% 92.81% 94.87% 100.00%
Net Worth 77,135 61,432 50,699 24,892 24,033 21,000 22,400 127.52%
  QoQ % 25.56% 21.17% 103.68% 3.57% 14.45% -6.25% -
  Horiz. % 344.35% 274.25% 226.34% 111.13% 107.29% 93.75% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 77,135 61,432 50,699 24,892 24,033 21,000 22,400 127.52%
  QoQ % 25.56% 21.17% 103.68% 3.57% 14.45% -6.25% -
  Horiz. % 344.35% 274.25% 226.34% 111.13% 107.29% 93.75% 100.00%
NOSH 220,386 211,836 194,999 80,298 80,111 75,000 80,000 96.15%
  QoQ % 4.04% 8.63% 142.84% 0.23% 6.82% -6.25% -
  Horiz. % 275.48% 264.80% 243.75% 100.37% 100.14% 93.75% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.58 % 5.10 % 4.30 % 2.38 % 6.57 % 0.14 % 7.70 % -19.27%
  QoQ % 9.41% 18.60% 80.67% -63.77% 4,592.86% -98.18% -
  Horiz. % 72.47% 66.23% 55.84% 30.91% 85.32% 1.82% 100.00%
ROE 1.54 % 1.69 % 1.77 % 2.16 % 5.97 % 0.14 % 8.18 % -67.05%
  QoQ % -8.88% -4.52% -18.06% -63.82% 4,164.29% -98.29% -
  Horiz. % 18.83% 20.66% 21.64% 26.41% 72.98% 1.71% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.65 9.61 10.70 28.10 27.25 27.83 29.76 -52.70%
  QoQ % 0.42% -10.19% -61.92% 3.12% -2.08% -6.49% -
  Horiz. % 32.43% 32.29% 35.95% 94.42% 91.57% 93.51% 100.00%
EPS 0.54 0.49 0.46 0.67 1.79 0.04 2.29 -61.73%
  QoQ % 10.20% 6.52% -31.34% -62.57% 4,375.00% -98.25% -
  Horiz. % 23.58% 21.40% 20.09% 29.26% 78.17% 1.75% 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 0.3500 0.2900 0.2600 0.3100 0.3000 0.2800 0.2800 15.99%
  QoQ % 20.69% 11.54% -16.13% 3.33% 7.14% 0.00% -
  Horiz. % 125.00% 103.57% 92.86% 110.71% 107.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.10 8.70 8.92 9.65 9.34 8.93 10.18 -7.19%
  QoQ % 4.60% -2.47% -7.56% 3.32% 4.59% -12.28% -
  Horiz. % 89.39% 85.46% 87.62% 94.79% 91.75% 87.72% 100.00%
EPS 0.51 0.44 0.38 0.23 0.61 0.01 0.78 -24.61%
  QoQ % 15.91% 15.79% 65.22% -62.30% 6,000.00% -98.72% -
  Horiz. % 65.38% 56.41% 48.72% 29.49% 78.21% 1.28% 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 0.3299 0.2628 0.2169 0.1065 0.1028 0.0898 0.0958 127.53%
  QoQ % 25.53% 21.16% 103.66% 3.60% 14.48% -6.26% -
  Horiz. % 344.36% 274.32% 226.41% 111.17% 107.31% 93.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.4650 0.4250 0.4050 0.3750 0.5000 0.4200 0.5050 -
P/RPS 4.82 4.42 3.79 1.33 1.84 1.51 1.70 99.94%
  QoQ % 9.05% 16.62% 184.96% -27.72% 21.85% -11.18% -
  Horiz. % 283.53% 260.00% 222.94% 78.24% 108.24% 88.82% 100.00%
P/EPS 86.41 86.73 88.04 55.97 27.93 1,050.00 22.05 147.95%
  QoQ % -0.37% -1.49% 57.30% 100.39% -97.34% 4,661.90% -
  Horiz. % 391.88% 393.33% 399.27% 253.83% 126.67% 4,761.90% 100.00%
EY 1.16 1.15 1.14 1.79 3.58 0.10 4.53 -59.57%
  QoQ % 0.87% 0.88% -36.31% -50.00% 3,480.00% -97.79% -
  Horiz. % 25.61% 25.39% 25.17% 39.51% 79.03% 2.21% 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 1.33 1.47 1.56 1.21 1.67 1.50 1.80 -18.22%
  QoQ % -9.52% -5.77% 28.93% -27.54% 11.33% -16.67% -
  Horiz. % 73.89% 81.67% 86.67% 67.22% 92.78% 83.33% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 22/08/16 25/05/16 25/02/16 18/11/15 27/08/15 26/05/15 -
Price 0.5300 0.4650 0.4700 0.3950 0.5800 0.4800 0.4800 -
P/RPS 5.49 4.84 4.39 1.41 2.13 1.72 1.61 126.04%
  QoQ % 13.43% 10.25% 211.35% -33.80% 23.84% 6.83% -
  Horiz. % 340.99% 300.62% 272.67% 87.58% 132.30% 106.83% 100.00%
P/EPS 98.49 94.90 102.17 58.96 32.40 1,200.00 20.96 179.75%
  QoQ % 3.78% -7.12% 73.29% 81.98% -97.30% 5,625.19% -
  Horiz. % 469.90% 452.77% 487.45% 281.30% 154.58% 5,725.19% 100.00%
EY 1.02 1.05 0.98 1.70 3.09 0.08 4.77 -64.14%
  QoQ % -2.86% 7.14% -42.35% -44.98% 3,762.50% -98.32% -
  Horiz. % 21.38% 22.01% 20.55% 35.64% 64.78% 1.68% 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 1.51 1.60 1.81 1.27 1.93 1.71 1.71 -7.94%
  QoQ % -5.63% -11.60% 42.52% -34.20% 12.87% 0.00% -
  Horiz. % 88.30% 93.57% 105.85% 74.27% 112.87% 100.00% 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.
 


 

323  265  542  1135 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.79+0.045 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers