Highlights

[TPC] QoQ Quarter Result on 2018-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     458.49%    YoY -     179.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 67,278 53,520 60,816 61,948 54,661 45,746 50,703 20.73%
  QoQ % 25.71% -12.00% -1.83% 13.33% 19.49% -9.78% -
  Horiz. % 132.69% 105.56% 119.95% 122.18% 107.81% 90.22% 100.00%
PBT 1,422 -1,265 10,777 8,438 -2,420 -6,304 4,736 -55.13%
  QoQ % 212.41% -111.74% 27.72% 448.68% 61.61% -233.11% -
  Horiz. % 30.03% -26.71% 227.55% 178.17% -51.10% -133.11% 100.00%
Tax -146 -373 -1,185 -1,193 399 611 -978 -71.83%
  QoQ % 60.86% 68.52% 0.67% -399.00% -34.70% 162.47% -
  Horiz. % 14.93% 38.14% 121.17% 121.98% -40.80% -62.47% 100.00%
NP 1,276 -1,638 9,592 7,245 -2,021 -5,693 3,758 -51.30%
  QoQ % 177.90% -117.08% 32.39% 458.49% 64.50% -251.49% -
  Horiz. % 33.95% -43.59% 255.24% 192.79% -53.78% -151.49% 100.00%
NP to SH 1,276 -1,638 9,592 7,245 -2,021 -5,693 3,758 -51.30%
  QoQ % 177.90% -117.08% 32.39% 458.49% 64.50% -251.49% -
  Horiz. % 33.95% -43.59% 255.24% 192.79% -53.78% -151.49% 100.00%
Tax Rate 10.27 % - % 11.00 % 14.14 % - % - % 20.65 % -37.20%
  QoQ % 0.00% 0.00% -22.21% 0.00% 0.00% 0.00% -
  Horiz. % 49.73% 0.00% 53.27% 68.47% 0.00% 0.00% 100.00%
Total Cost 66,002 55,158 51,224 54,703 56,682 51,439 46,945 25.47%
  QoQ % 19.66% 7.68% -6.36% -3.49% 10.19% 9.57% -
  Horiz. % 140.59% 117.49% 109.11% 116.53% 120.74% 109.57% 100.00%
Net Worth 93,518 93,518 95,856 84,166 77,152 79,490 86,504 5.33%
  QoQ % 0.00% -2.44% 13.89% 9.09% -2.94% -8.11% -
  Horiz. % 108.11% 108.11% 110.81% 97.30% 89.19% 91.89% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 93,518 93,518 95,856 84,166 77,152 79,490 86,504 5.33%
  QoQ % 0.00% -2.44% 13.89% 9.09% -2.94% -8.11% -
  Horiz. % 108.11% 108.11% 110.81% 97.30% 89.19% 91.89% 100.00%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 -
  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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.90 % -3.06 % 15.77 % 11.70 % -3.70 % -12.44 % 7.41 % -59.61%
  QoQ % 162.09% -119.40% 34.79% 416.22% 70.26% -267.88% -
  Horiz. % 25.64% -41.30% 212.82% 157.89% -49.93% -167.88% 100.00%
ROE 1.36 % -1.75 % 10.01 % 8.61 % -2.62 % -7.16 % 4.34 % -53.83%
  QoQ % 177.71% -117.48% 16.26% 428.63% 63.41% -264.98% -
  Horiz. % 31.34% -40.32% 230.65% 198.39% -60.37% -164.98% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 28.78 22.89 26.01 26.50 23.38 19.57 21.69 20.73%
  QoQ % 25.73% -12.00% -1.85% 13.34% 19.47% -9.77% -
  Horiz. % 132.69% 105.53% 119.92% 122.18% 107.79% 90.23% 100.00%
EPS 0.55 -0.70 4.10 3.10 -0.86 -2.44 1.61 -51.10%
  QoQ % 178.57% -117.07% 32.26% 460.47% 64.75% -251.55% -
  Horiz. % 34.16% -43.48% 254.66% 192.55% -53.42% -151.55% 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 0.4000 0.4100 0.3600 0.3300 0.3400 0.3700 5.33%
  QoQ % 0.00% -2.44% 13.89% 9.09% -2.94% -8.11% -
  Horiz. % 108.11% 108.11% 110.81% 97.30% 89.19% 91.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 28.78 22.89 26.01 26.50 23.38 19.57 21.69 20.73%
  QoQ % 25.73% -12.00% -1.85% 13.34% 19.47% -9.77% -
  Horiz. % 132.69% 105.53% 119.92% 122.18% 107.79% 90.23% 100.00%
EPS 0.55 -0.70 4.10 3.10 -0.86 -2.44 1.61 -51.10%
  QoQ % 178.57% -117.07% 32.26% 460.47% 64.75% -251.55% -
  Horiz. % 34.16% -43.48% 254.66% 192.55% -53.42% -151.55% 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 0.4000 0.4100 0.3600 0.3300 0.3400 0.3700 5.33%
  QoQ % 0.00% -2.44% 13.89% 9.09% -2.94% -8.11% -
  Horiz. % 108.11% 108.11% 110.81% 97.30% 89.19% 91.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3200 0.3750 0.4150 0.3350 0.3550 0.3850 0.3800 -
P/RPS 1.11 1.64 1.60 1.26 1.52 1.97 1.75 -26.16%
  QoQ % -32.32% 2.50% 26.98% -17.11% -22.84% 12.57% -
  Horiz. % 63.43% 93.71% 91.43% 72.00% 86.86% 112.57% 100.00%
P/EPS 58.63 -53.52 10.12 10.81 -41.07 -15.81 23.64 83.12%
  QoQ % 209.55% -628.85% -6.38% 126.32% -159.77% -166.88% -
  Horiz. % 248.01% -226.40% 42.81% 45.73% -173.73% -66.88% 100.00%
EY 1.71 -1.87 9.89 9.25 -2.44 -6.32 4.23 -45.30%
  QoQ % 191.44% -118.91% 6.92% 479.10% 61.39% -249.41% -
  Horiz. % 40.43% -44.21% 233.81% 218.68% -57.68% -149.41% 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 0.94 1.01 0.93 1.08 1.13 1.03 -15.49%
  QoQ % -14.89% -6.93% 8.60% -13.89% -4.42% 9.71% -
  Horiz. % 77.67% 91.26% 98.06% 90.29% 104.85% 109.71% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 30/05/19 28/02/19 28/11/18 28/08/18 31/05/18 -
Price 0.3250 0.3500 0.4100 0.4300 0.3600 0.3600 0.3550 -
P/RPS 1.13 1.53 1.58 1.62 1.54 1.84 1.64 -21.97%
  QoQ % -26.14% -3.16% -2.47% 5.19% -16.30% 12.20% -
  Horiz. % 68.90% 93.29% 96.34% 98.78% 93.90% 112.20% 100.00%
P/EPS 59.55 -49.96 9.99 13.88 -41.65 -14.78 22.09 93.58%
  QoQ % 219.20% -600.10% -28.03% 133.33% -181.80% -166.91% -
  Horiz. % 269.58% -226.17% 45.22% 62.83% -188.55% -66.91% 100.00%
EY 1.68 -2.00 10.01 7.21 -2.40 -6.76 4.53 -48.35%
  QoQ % 184.00% -119.98% 38.83% 400.42% 64.50% -249.23% -
  Horiz. % 37.09% -44.15% 220.97% 159.16% -52.98% -149.23% 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 0.81 0.88 1.00 1.19 1.09 1.06 0.96 -10.70%
  QoQ % -7.95% -12.00% -15.97% 9.17% 2.83% 10.42% -
  Horiz. % 84.38% 91.67% 104.17% 123.96% 113.54% 110.42% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers