Highlights

[TPC] QoQ Quarter Result on 2015-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -3.58%    YoY -     10.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 22,564 21,828 20,876 23,805 23,757 20,368 17,835 16.93%
  QoQ % 3.37% 4.56% -12.30% 0.20% 16.64% 14.20% -
  Horiz. % 126.52% 122.39% 117.05% 133.47% 133.20% 114.20% 100.00%
PBT 742 1,434 30 1,832 1,546 1,089 118 239.54%
  QoQ % -48.26% 4,680.00% -98.36% 18.50% 41.97% 822.88% -
  Horiz. % 628.81% 1,215.25% 25.42% 1,552.54% 1,310.17% 922.88% 100.00%
Tax -204 0 0 0 354 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -57.63% 0.00% 0.00% 0.00% 100.00% - -
NP 538 1,434 30 1,832 1,900 1,089 118 174.20%
  QoQ % -62.48% 4,680.00% -98.36% -3.58% 74.47% 822.88% -
  Horiz. % 455.93% 1,215.25% 25.42% 1,552.54% 1,610.17% 922.88% 100.00%
NP to SH 538 1,434 30 1,832 1,900 1,089 118 174.20%
  QoQ % -62.48% 4,680.00% -98.36% -3.58% 74.47% 822.88% -
  Horiz. % 455.93% 1,215.25% 25.42% 1,552.54% 1,610.17% 922.88% 100.00%
Tax Rate 27.49 % - % - % - % -22.90 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -120.04% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 22,026 20,394 20,846 21,973 21,857 19,279 17,717 15.57%
  QoQ % 8.00% -2.17% -5.13% 0.53% 13.37% 8.82% -
  Horiz. % 124.32% 115.11% 117.66% 124.02% 123.37% 108.82% 100.00%
Net Worth 24,892 24,033 21,000 22,400 20,756 19,217 17,306 27.34%
  QoQ % 3.57% 14.45% -6.25% 7.92% 8.01% 11.04% -
  Horiz. % 143.83% 138.87% 121.34% 129.43% 119.93% 111.04% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 24,892 24,033 21,000 22,400 20,756 19,217 17,306 27.34%
  QoQ % 3.57% 14.45% -6.25% 7.92% 8.01% 11.04% -
  Horiz. % 143.83% 138.87% 121.34% 129.43% 119.93% 111.04% 100.00%
NOSH 80,298 80,111 75,000 80,000 79,831 80,073 78,666 1.37%
  QoQ % 0.23% 6.82% -6.25% 0.21% -0.30% 1.79% -
  Horiz. % 102.07% 101.84% 95.34% 101.69% 101.48% 101.79% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.38 % 6.57 % 0.14 % 7.70 % 8.00 % 5.35 % 0.66 % 134.61%
  QoQ % -63.77% 4,592.86% -98.18% -3.75% 49.53% 710.61% -
  Horiz. % 360.61% 995.45% 21.21% 1,166.67% 1,212.12% 810.61% 100.00%
ROE 2.16 % 5.97 % 0.14 % 8.18 % 9.15 % 5.67 % 0.68 % 115.63%
  QoQ % -63.82% 4,164.29% -98.29% -10.60% 61.38% 733.82% -
  Horiz. % 317.65% 877.94% 20.59% 1,202.94% 1,345.59% 833.82% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.10 27.25 27.83 29.76 29.76 25.44 22.67 15.35%
  QoQ % 3.12% -2.08% -6.49% 0.00% 16.98% 12.22% -
  Horiz. % 123.95% 120.20% 122.76% 131.27% 131.27% 112.22% 100.00%
EPS 0.67 1.79 0.04 2.29 2.38 1.36 0.15 170.48%
  QoQ % -62.57% 4,375.00% -98.25% -3.78% 75.00% 806.67% -
  Horiz. % 446.67% 1,193.33% 26.67% 1,526.67% 1,586.67% 906.67% 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 0.3100 0.3000 0.2800 0.2800 0.2600 0.2400 0.2200 25.61%
  QoQ % 3.33% 7.14% 0.00% 7.69% 8.33% 9.09% -
  Horiz. % 140.91% 136.36% 127.27% 127.27% 118.18% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.65 9.34 8.93 10.18 10.16 8.71 7.63 16.90%
  QoQ % 3.32% 4.59% -12.28% 0.20% 16.65% 14.15% -
  Horiz. % 126.47% 122.41% 117.04% 133.42% 133.16% 114.15% 100.00%
EPS 0.23 0.61 0.01 0.78 0.81 0.47 0.05 175.82%
  QoQ % -62.30% 6,000.00% -98.72% -3.70% 72.34% 840.00% -
  Horiz. % 460.00% 1,220.00% 20.00% 1,560.00% 1,620.00% 940.00% 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 0.1065 0.1028 0.0898 0.0958 0.0888 0.0822 0.0740 27.39%
  QoQ % 3.60% 14.48% -6.26% 7.88% 8.03% 11.08% -
  Horiz. % 143.92% 138.92% 121.35% 129.46% 120.00% 111.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3750 0.5000 0.4200 0.5050 0.4050 0.4100 0.3450 -
P/RPS 1.33 1.84 1.51 1.70 1.36 1.61 1.52 -8.50%
  QoQ % -27.72% 21.85% -11.18% 25.00% -15.53% 5.92% -
  Horiz. % 87.50% 121.05% 99.34% 111.84% 89.47% 105.92% 100.00%
P/EPS 55.97 27.93 1,050.00 22.05 17.02 30.15 230.00 -60.92%
  QoQ % 100.39% -97.34% 4,661.90% 29.55% -43.55% -86.89% -
  Horiz. % 24.33% 12.14% 456.52% 9.59% 7.40% 13.11% 100.00%
EY 1.79 3.58 0.10 4.53 5.88 3.32 0.43 158.10%
  QoQ % -50.00% 3,480.00% -97.79% -22.96% 77.11% 672.09% -
  Horiz. % 416.28% 832.56% 23.26% 1,053.49% 1,367.44% 772.09% 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 1.21 1.67 1.50 1.80 1.56 1.71 1.57 -15.90%
  QoQ % -27.54% 11.33% -16.67% 15.38% -8.77% 8.92% -
  Horiz. % 77.07% 106.37% 95.54% 114.65% 99.36% 108.92% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 27/08/15 26/05/15 26/02/15 21/11/14 28/08/14 -
Price 0.3950 0.5800 0.4800 0.4800 0.4000 0.4000 0.4150 -
P/RPS 1.41 2.13 1.72 1.61 1.34 1.57 1.83 -15.92%
  QoQ % -33.80% 23.84% 6.83% 20.15% -14.65% -14.21% -
  Horiz. % 77.05% 116.39% 93.99% 87.98% 73.22% 85.79% 100.00%
P/EPS 58.96 32.40 1,200.00 20.96 16.81 29.41 276.67 -64.22%
  QoQ % 81.98% -97.30% 5,625.19% 24.69% -42.84% -89.37% -
  Horiz. % 21.31% 11.71% 433.73% 7.58% 6.08% 10.63% 100.00%
EY 1.70 3.09 0.08 4.77 5.95 3.40 0.36 180.67%
  QoQ % -44.98% 3,762.50% -98.32% -19.83% 75.00% 844.44% -
  Horiz. % 472.22% 858.33% 22.22% 1,325.00% 1,652.78% 944.44% 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 1.27 1.93 1.71 1.71 1.54 1.67 1.89 -23.23%
  QoQ % -34.20% 12.87% 0.00% 11.04% -7.78% -11.64% -
  Horiz. % 67.20% 102.12% 90.48% 90.48% 81.48% 88.36% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
4. DUFU technology product used for Covid-19 detection? News1
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
8. Why I Think Markets Are Too Optimistic - SalvadorDali Good Articles to Share
Partners & Brokers