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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 53,520 60,816 61,948 54,661 45,746 50,703 36,994 28.00%
  QoQ % -12.00% -1.83% 13.33% 19.49% -9.78% 37.06% -
  Horiz. % 144.67% 164.39% 167.45% 147.76% 123.66% 137.06% 100.00%
PBT -1,265 10,777 8,438 -2,420 -6,304 4,736 1,565 -
  QoQ % -111.74% 27.72% 448.68% 61.61% -233.11% 202.62% -
  Horiz. % -80.83% 688.63% 539.17% -154.63% -402.81% 302.62% 100.00%
Tax -373 -1,185 -1,193 399 611 -978 1,026 -
  QoQ % 68.52% 0.67% -399.00% -34.70% 162.47% -195.32% -
  Horiz. % -36.35% -115.50% -116.28% 38.89% 59.55% -95.32% 100.00%
NP -1,638 9,592 7,245 -2,021 -5,693 3,758 2,591 -
  QoQ % -117.08% 32.39% 458.49% 64.50% -251.49% 45.04% -
  Horiz. % -63.22% 370.20% 279.62% -78.00% -219.72% 145.04% 100.00%
NP to SH -1,638 9,592 7,245 -2,021 -5,693 3,758 2,591 -
  QoQ % -117.08% 32.39% 458.49% 64.50% -251.49% 45.04% -
  Horiz. % -63.22% 370.20% 279.62% -78.00% -219.72% 145.04% 100.00%
Tax Rate - % 11.00 % 14.14 % - % - % 20.65 % -65.56 % -
  QoQ % 0.00% -22.21% 0.00% 0.00% 0.00% 131.50% -
  Horiz. % 0.00% -16.78% -21.57% 0.00% 0.00% -31.50% 100.00%
Total Cost 55,158 51,224 54,703 56,682 51,439 46,945 34,403 37.10%
  QoQ % 7.68% -6.36% -3.49% 10.19% 9.57% 36.46% -
  Horiz. % 160.33% 148.89% 159.01% 164.76% 149.52% 136.46% 100.00%
Net Worth 93,600 95,856 84,166 77,152 79,490 86,504 72,476 18.65%
  QoQ % -2.35% 13.89% 9.09% -2.94% -8.11% 19.35% -
  Horiz. % 129.15% 132.26% 116.13% 106.45% 109.68% 119.35% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 93,600 95,856 84,166 77,152 79,490 86,504 72,476 18.65%
  QoQ % -2.35% 13.89% 9.09% -2.94% -8.11% 19.35% -
  Horiz. % 129.15% 132.26% 116.13% 106.45% 109.68% 119.35% 100.00%
NOSH 234,000 233,795 233,795 233,795 233,795 233,795 233,795 0.06%
  QoQ % 0.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.09% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -3.06 % 15.77 % 11.70 % -3.70 % -12.44 % 7.41 % 7.00 % -
  QoQ % -119.40% 34.79% 416.22% 70.26% -267.88% 5.86% -
  Horiz. % -43.71% 225.29% 167.14% -52.86% -177.71% 105.86% 100.00%
ROE -1.75 % 10.01 % 8.61 % -2.62 % -7.16 % 4.34 % 3.57 % -
  QoQ % -117.48% 16.26% 428.63% 63.41% -264.98% 21.57% -
  Horiz. % -49.02% 280.39% 241.18% -73.39% -200.56% 121.57% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 22.87 26.01 26.50 23.38 19.57 21.69 15.82 27.94%
  QoQ % -12.07% -1.85% 13.34% 19.47% -9.77% 37.10% -
  Horiz. % 144.56% 164.41% 167.51% 147.79% 123.70% 137.10% 100.00%
EPS -0.70 4.10 3.10 -0.86 -2.44 1.61 1.11 -
  QoQ % -117.07% 32.26% 460.47% 64.75% -251.55% 45.05% -
  Horiz. % -63.06% 369.37% 279.28% -77.48% -219.82% 145.05% 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 0.4100 0.3600 0.3300 0.3400 0.3700 0.3100 18.58%
  QoQ % -2.44% 13.89% 9.09% -2.94% -8.11% 19.35% -
  Horiz. % 129.03% 132.26% 116.13% 106.45% 109.68% 119.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 22.87 25.99 26.47 23.36 19.55 21.67 15.81 27.99%
  QoQ % -12.00% -1.81% 13.31% 19.49% -9.78% 37.07% -
  Horiz. % 144.66% 164.39% 167.43% 147.75% 123.66% 137.07% 100.00%
EPS -0.70 4.10 3.10 -0.86 -2.43 1.61 1.11 -
  QoQ % -117.07% 32.26% 460.47% 64.61% -250.93% 45.05% -
  Horiz. % -63.06% 369.37% 279.28% -77.48% -218.92% 145.05% 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 0.4096 0.3597 0.3297 0.3397 0.3697 0.3097 18.65%
  QoQ % -2.34% 13.87% 9.10% -2.94% -8.11% 19.37% -
  Horiz. % 129.16% 132.26% 116.14% 106.46% 109.69% 119.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.3750 0.4150 0.3350 0.3550 0.3850 0.3800 0.3850 -
P/RPS 1.64 1.60 1.26 1.52 1.97 1.75 2.43 -23.11%
  QoQ % 2.50% 26.98% -17.11% -22.84% 12.57% -27.98% -
  Horiz. % 67.49% 65.84% 51.85% 62.55% 81.07% 72.02% 100.00%
P/EPS -53.57 10.12 10.81 -41.07 -15.81 23.64 34.74 -
  QoQ % -629.35% -6.38% 126.32% -159.77% -166.88% -31.95% -
  Horiz. % -154.20% 29.13% 31.12% -118.22% -45.51% 68.05% 100.00%
EY -1.87 9.89 9.25 -2.44 -6.32 4.23 2.88 -
  QoQ % -118.91% 6.92% 479.10% 61.39% -249.41% 46.87% -
  Horiz. % -64.93% 343.40% 321.18% -84.72% -219.44% 146.88% 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 0.94 1.01 0.93 1.08 1.13 1.03 1.24 -16.90%
  QoQ % -6.93% 8.60% -13.89% -4.42% 9.71% -16.94% -
  Horiz. % 75.81% 81.45% 75.00% 87.10% 91.13% 83.06% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 28/02/19 28/11/18 28/08/18 31/05/18 28/02/18 -
Price 0.3500 0.4100 0.4300 0.3600 0.3600 0.3550 0.4000 -
P/RPS 1.53 1.58 1.62 1.54 1.84 1.64 2.53 -28.55%
  QoQ % -3.16% -2.47% 5.19% -16.30% 12.20% -35.18% -
  Horiz. % 60.47% 62.45% 64.03% 60.87% 72.73% 64.82% 100.00%
P/EPS -50.00 9.99 13.88 -41.65 -14.78 22.09 36.09 -
  QoQ % -600.50% -28.03% 133.33% -181.80% -166.91% -38.79% -
  Horiz. % -138.54% 27.68% 38.46% -115.41% -40.95% 61.21% 100.00%
EY -2.00 10.01 7.21 -2.40 -6.76 4.53 2.77 -
  QoQ % -119.98% 38.83% 400.42% 64.50% -249.23% 63.54% -
  Horiz. % -72.20% 361.37% 260.29% -86.64% -244.04% 163.54% 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 0.88 1.00 1.19 1.09 1.06 0.96 1.29 -22.56%
  QoQ % -12.00% -15.97% 9.17% 2.83% 10.42% -25.58% -
  Horiz. % 68.22% 77.52% 92.25% 84.50% 82.17% 74.42% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers