Highlights

[TPC] QoQ Quarter Result on 2014-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 20-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     135.66%    YoY -     2,730.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 23,757 20,368 17,835 21,031 21,231 18,317 16,929 25.27%
  QoQ % 16.64% 14.20% -15.20% -0.94% 15.91% 8.20% -
  Horiz. % 140.33% 120.31% 105.35% 124.23% 125.41% 108.20% 100.00%
PBT 1,546 1,089 118 1,657 -4,647 58 579 92.12%
  QoQ % 41.97% 822.88% -92.88% 135.66% -8,112.07% -89.98% -
  Horiz. % 267.01% 188.08% 20.38% 286.18% -802.59% 10.02% 100.00%
Tax 354 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP 1,900 1,089 118 1,657 -4,647 58 579 120.35%
  QoQ % 74.47% 822.88% -92.88% 135.66% -8,112.07% -89.98% -
  Horiz. % 328.15% 188.08% 20.38% 286.18% -802.59% 10.02% 100.00%
NP to SH 1,900 1,089 118 1,657 -4,647 58 579 120.35%
  QoQ % 74.47% 822.88% -92.88% 135.66% -8,112.07% -89.98% -
  Horiz. % 328.15% 188.08% 20.38% 286.18% -802.59% 10.02% 100.00%
Tax Rate -22.90 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 21,857 19,279 17,717 19,374 25,878 18,259 16,350 21.29%
  QoQ % 13.37% 8.82% -8.55% -25.13% 41.73% 11.68% -
  Horiz. % 133.68% 117.91% 108.36% 118.50% 158.28% 111.68% 100.00%
Net Worth 20,756 19,217 17,306 17,610 15,996 21,542 20,908 -0.48%
  QoQ % 8.01% 11.04% -1.73% 10.09% -25.75% 3.03% -
  Horiz. % 99.27% 91.91% 82.77% 84.23% 76.51% 103.03% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 20,756 19,217 17,306 17,610 15,996 21,542 20,908 -0.48%
  QoQ % 8.01% 11.04% -1.73% 10.09% -25.75% 3.03% -
  Horiz. % 99.27% 91.91% 82.77% 84.23% 76.51% 103.03% 100.00%
NOSH 79,831 80,073 78,666 80,048 79,982 82,857 80,416 -0.48%
  QoQ % -0.30% 1.79% -1.73% 0.08% -3.47% 3.03% -
  Horiz. % 99.27% 99.57% 97.82% 99.54% 99.46% 103.03% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.00 % 5.35 % 0.66 % 7.88 % -21.89 % 0.32 % 3.42 % 75.94%
  QoQ % 49.53% 710.61% -91.62% 136.00% -6,940.62% -90.64% -
  Horiz. % 233.92% 156.43% 19.30% 230.41% -640.06% 9.36% 100.00%
ROE 9.15 % 5.67 % 0.68 % 9.41 % -29.05 % 0.27 % 2.77 % 121.32%
  QoQ % 61.38% 733.82% -92.77% 132.39% -10,859.26% -90.25% -
  Horiz. % 330.32% 204.69% 24.55% 339.71% -1,048.74% 9.75% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 29.76 25.44 22.67 26.27 26.54 22.11 21.05 25.89%
  QoQ % 16.98% 12.22% -13.70% -1.02% 20.04% 5.04% -
  Horiz. % 141.38% 120.86% 107.70% 124.80% 126.08% 105.04% 100.00%
EPS 2.38 1.36 0.15 2.07 -5.81 0.07 0.72 121.42%
  QoQ % 75.00% 806.67% -92.75% 135.63% -8,400.00% -90.28% -
  Horiz. % 330.56% 188.89% 20.83% 287.50% -806.94% 9.72% 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 0.2600 0.2400 0.2200 0.2200 0.2000 0.2600 0.2600 -
  QoQ % 8.33% 9.09% 0.00% 10.00% -23.08% 0.00% -
  Horiz. % 100.00% 92.31% 84.62% 84.62% 76.92% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.16 8.71 7.63 9.00 9.08 7.83 7.24 25.27%
  QoQ % 16.65% 14.15% -15.22% -0.88% 15.96% 8.15% -
  Horiz. % 140.33% 120.30% 105.39% 124.31% 125.41% 108.15% 100.00%
EPS 0.81 0.47 0.05 0.71 -1.99 0.02 0.25 118.49%
  QoQ % 72.34% 840.00% -92.96% 135.68% -10,050.00% -92.00% -
  Horiz. % 324.00% 188.00% 20.00% 284.00% -796.00% 8.00% 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 0.0888 0.0822 0.0740 0.0753 0.0684 0.0921 0.0894 -0.45%
  QoQ % 8.03% 11.08% -1.73% 10.09% -25.73% 3.02% -
  Horiz. % 99.33% 91.95% 82.77% 84.23% 76.51% 103.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.4050 0.4100 0.3450 0.3300 0.3550 0.3400 0.3050 -
P/RPS 1.36 1.61 1.52 1.26 1.34 1.54 1.45 -4.17%
  QoQ % -15.53% 5.92% 20.63% -5.97% -12.99% 6.21% -
  Horiz. % 93.79% 111.03% 104.83% 86.90% 92.41% 106.21% 100.00%
P/EPS 17.02 30.15 230.00 15.94 -6.11 485.71 42.36 -45.46%
  QoQ % -43.55% -86.89% 1,342.91% 360.88% -101.26% 1,046.62% -
  Horiz. % 40.18% 71.18% 542.97% 37.63% -14.42% 1,146.62% 100.00%
EY 5.88 3.32 0.43 6.27 -16.37 0.21 2.36 83.48%
  QoQ % 77.11% 672.09% -93.14% 138.30% -7,895.24% -91.10% -
  Horiz. % 249.15% 140.68% 18.22% 265.68% -693.64% 8.90% 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 1.56 1.71 1.57 1.50 1.78 1.31 1.17 21.08%
  QoQ % -8.77% 8.92% 4.67% -15.73% 35.88% 11.97% -
  Horiz. % 133.33% 146.15% 134.19% 128.21% 152.14% 111.97% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 21/11/14 28/08/14 20/05/14 26/02/14 12/11/13 21/08/13 -
Price 0.4000 0.4000 0.4150 0.3000 0.4250 0.3600 0.3300 -
P/RPS 1.34 1.57 1.83 1.14 1.60 1.63 1.57 -10.00%
  QoQ % -14.65% -14.21% 60.53% -28.75% -1.84% 3.82% -
  Horiz. % 85.35% 100.00% 116.56% 72.61% 101.91% 103.82% 100.00%
P/EPS 16.81 29.41 276.67 14.49 -7.31 514.29 45.83 -48.67%
  QoQ % -42.84% -89.37% 1,809.39% 298.22% -101.42% 1,022.17% -
  Horiz. % 36.68% 64.17% 603.69% 31.62% -15.95% 1,122.17% 100.00%
EY 5.95 3.40 0.36 6.90 -13.67 0.19 2.18 94.95%
  QoQ % 75.00% 844.44% -94.78% 150.48% -7,294.74% -91.28% -
  Horiz. % 272.94% 155.96% 16.51% 316.51% -627.06% 8.72% 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 1.54 1.67 1.89 1.36 2.13 1.38 1.27 13.67%
  QoQ % -7.78% -11.64% 38.97% -36.15% 54.35% 8.66% -
  Horiz. % 121.26% 131.50% 148.82% 107.09% 167.72% 108.66% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers