Highlights

[TPC] QoQ Quarter Result on 2017-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     3,059.76%    YoY -     225.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 54,661 45,746 50,703 36,994 31,343 18,990 19,009 102.08%
  QoQ % 19.49% -9.78% 37.06% 18.03% 65.05% -0.10% -
  Horiz. % 287.55% 240.65% 266.73% 194.61% 164.89% 99.90% 100.00%
PBT -2,420 -6,304 4,736 1,565 82 -1,934 -8,280 -55.93%
  QoQ % 61.61% -233.11% 202.62% 1,808.54% 104.24% 76.64% -
  Horiz. % 29.23% 76.14% -57.20% -18.90% -0.99% 23.36% 100.00%
Tax 399 611 -978 1,026 0 0 1,755 -62.72%
  QoQ % -34.70% 162.47% -195.32% 0.00% 0.00% 0.00% -
  Horiz. % 22.74% 34.81% -55.73% 58.46% 0.00% 0.00% 100.00%
NP -2,021 -5,693 3,758 2,591 82 -1,934 -6,525 -54.19%
  QoQ % 64.50% -251.49% 45.04% 3,059.76% 104.24% 70.36% -
  Horiz. % 30.97% 87.25% -57.59% -39.71% -1.26% 29.64% 100.00%
NP to SH -2,021 -5,693 3,758 2,591 82 -1,934 -6,525 -54.19%
  QoQ % 64.50% -251.49% 45.04% 3,059.76% 104.24% 70.36% -
  Horiz. % 30.97% 87.25% -57.59% -39.71% -1.26% 29.64% 100.00%
Tax Rate - % - % 20.65 % -65.56 % - % - % - % -
  QoQ % 0.00% 0.00% 131.50% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -31.50% 100.00% - - -
Total Cost 56,682 51,439 46,945 34,403 31,261 20,924 25,534 70.09%
  QoQ % 10.19% 9.57% 36.46% 10.05% 49.40% -18.05% -
  Horiz. % 221.99% 201.45% 183.85% 134.73% 122.43% 81.95% 100.00%
Net Worth 77,152 79,490 86,504 72,476 70,138 70,138 67,722 9.07%
  QoQ % -2.94% -8.11% 19.35% 3.33% 0.00% 3.57% -
  Horiz. % 113.92% 117.38% 127.73% 107.02% 103.57% 103.57% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 77,152 79,490 86,504 72,476 70,138 70,138 67,722 9.07%
  QoQ % -2.94% -8.11% 19.35% 3.33% 0.00% 3.57% -
  Horiz. % 113.92% 117.38% 127.73% 107.02% 103.57% 103.57% 100.00%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 225,741 2.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.57% -
  Horiz. % 103.57% 103.57% 103.57% 103.57% 103.57% 103.57% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -3.70 % -12.44 % 7.41 % 7.00 % 0.26 % -10.18 % -34.33 % -77.32%
  QoQ % 70.26% -267.88% 5.86% 2,592.31% 102.55% 70.35% -
  Horiz. % 10.78% 36.24% -21.58% -20.39% -0.76% 29.65% 100.00%
ROE -2.62 % -7.16 % 4.34 % 3.57 % 0.12 % -2.76 % -9.63 % -57.98%
  QoQ % 63.41% -264.98% 21.57% 2,875.00% 104.35% 71.34% -
  Horiz. % 27.21% 74.35% -45.07% -37.07% -1.25% 28.66% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 23.38 19.57 21.69 15.82 13.41 8.12 8.42 97.43%
  QoQ % 19.47% -9.77% 37.10% 17.97% 65.15% -3.56% -
  Horiz. % 277.67% 232.42% 257.60% 187.89% 159.26% 96.44% 100.00%
EPS -0.86 -2.44 1.61 1.11 0.04 -0.83 -2.89 -55.39%
  QoQ % 64.75% -251.55% 45.05% 2,675.00% 104.82% 71.28% -
  Horiz. % 29.76% 84.43% -55.71% -38.41% -1.38% 28.72% 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 0.3300 0.3400 0.3700 0.3100 0.3000 0.3000 0.3000 6.55%
  QoQ % -2.94% -8.11% 19.35% 3.33% 0.00% 0.00% -
  Horiz. % 110.00% 113.33% 123.33% 103.33% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 23.36 19.55 21.67 15.81 13.39 8.12 8.12 102.15%
  QoQ % 19.49% -9.78% 37.07% 18.07% 64.90% 0.00% -
  Horiz. % 287.68% 240.76% 266.87% 194.70% 164.90% 100.00% 100.00%
EPS -0.86 -2.43 1.61 1.11 0.04 -0.83 -2.79 -54.34%
  QoQ % 64.61% -250.93% 45.05% 2,675.00% 104.82% 70.25% -
  Horiz. % 30.82% 87.10% -57.71% -39.78% -1.43% 29.75% 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 0.3297 0.3397 0.3697 0.3097 0.2997 0.2997 0.2894 9.07%
  QoQ % -2.94% -8.11% 19.37% 3.34% 0.00% 3.56% -
  Horiz. % 113.93% 117.38% 127.75% 107.01% 103.56% 103.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.3550 0.3850 0.3800 0.3850 0.4300 0.4050 0.4850 -
P/RPS 1.52 1.97 1.75 2.43 3.21 4.99 5.76 -58.83%
  QoQ % -22.84% 12.57% -27.98% -24.30% -35.67% -13.37% -
  Horiz. % 26.39% 34.20% 30.38% 42.19% 55.73% 86.63% 100.00%
P/EPS -41.07 -15.81 23.64 34.74 1,226.00 -48.96 -16.78 81.52%
  QoQ % -159.77% -166.88% -31.95% -97.17% 2,604.08% -191.78% -
  Horiz. % 244.76% 94.22% -140.88% -207.03% -7,306.32% 291.78% 100.00%
EY -2.44 -6.32 4.23 2.88 0.08 -2.04 -5.96 -44.83%
  QoQ % 61.39% -249.41% 46.87% 3,500.00% 103.92% 65.77% -
  Horiz. % 40.94% 106.04% -70.97% -48.32% -1.34% 34.23% 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 1.08 1.13 1.03 1.24 1.43 1.35 1.62 -23.67%
  QoQ % -4.42% 9.71% -16.94% -13.29% 5.93% -16.67% -
  Horiz. % 66.67% 69.75% 63.58% 76.54% 88.27% 83.33% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 31/05/18 28/02/18 27/11/17 29/08/17 30/05/17 -
Price 0.3600 0.3600 0.3550 0.4000 0.3900 0.4100 0.4600 -
P/RPS 1.54 1.84 1.64 2.53 2.91 5.05 5.46 -56.96%
  QoQ % -16.30% 12.20% -35.18% -13.06% -42.38% -7.51% -
  Horiz. % 28.21% 33.70% 30.04% 46.34% 53.30% 92.49% 100.00%
P/EPS -41.65 -14.78 22.09 36.09 1,111.95 -49.56 -15.91 89.83%
  QoQ % -181.80% -166.91% -38.79% -96.75% 2,343.64% -211.50% -
  Horiz. % 261.79% 92.90% -138.84% -226.84% -6,989.00% 311.50% 100.00%
EY -2.40 -6.76 4.53 2.77 0.09 -2.02 -6.28 -47.31%
  QoQ % 64.50% -249.23% 63.54% 2,977.78% 104.46% 67.83% -
  Horiz. % 38.22% 107.64% -72.13% -44.11% -1.43% 32.17% 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 1.09 1.06 0.96 1.29 1.30 1.37 1.53 -20.22%
  QoQ % 2.83% 10.42% -25.58% -0.77% -5.11% -10.46% -
  Horiz. % 71.24% 69.28% 62.75% 84.31% 84.97% 89.54% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers