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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.910.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.5150.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers