Highlights

[TPC] QoQ Quarter Result on 2016-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     66.73%    YoY -     -51.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 20,211 21,266 20,349 20,860 22,564 21,828 20,876 -2.13%
  QoQ % -4.96% 4.51% -2.45% -7.55% 3.37% 4.56% -
  Horiz. % 96.81% 101.87% 97.48% 99.92% 108.09% 104.56% 100.00%
PBT 637 1,773 1,626 1,424 742 1,434 30 659.73%
  QoQ % -64.07% 9.04% 14.19% 91.91% -48.26% 4,680.00% -
  Horiz. % 2,123.33% 5,910.00% 5,420.00% 4,746.67% 2,473.33% 4,780.00% 100.00%
Tax 158 -587 -588 -527 -204 0 0 -
  QoQ % 126.92% 0.17% -11.57% -158.33% 0.00% 0.00% -
  Horiz. % -77.45% 287.75% 288.24% 258.33% 100.00% - -
NP 795 1,186 1,038 897 538 1,434 30 780.07%
  QoQ % -32.97% 14.26% 15.72% 66.73% -62.48% 4,680.00% -
  Horiz. % 2,650.00% 3,953.33% 3,460.00% 2,990.00% 1,793.33% 4,780.00% 100.00%
NP to SH 795 1,186 1,038 897 538 1,434 30 780.07%
  QoQ % -32.97% 14.26% 15.72% 66.73% -62.48% 4,680.00% -
  Horiz. % 2,650.00% 3,953.33% 3,460.00% 2,990.00% 1,793.33% 4,780.00% 100.00%
Tax Rate -24.80 % 33.11 % 36.16 % 37.01 % 27.49 % - % - % -
  QoQ % -174.90% -8.43% -2.30% 34.63% 0.00% 0.00% -
  Horiz. % -90.21% 120.44% 131.54% 134.63% 100.00% - -
Total Cost 19,416 20,080 19,311 19,963 22,026 20,394 20,846 -4.61%
  QoQ % -3.31% 3.98% -3.27% -9.37% 8.00% -2.17% -
  Horiz. % 93.14% 96.33% 92.64% 95.76% 105.66% 97.83% 100.00%
Net Worth 66,249 77,135 61,432 50,699 24,892 24,033 21,000 114.35%
  QoQ % -14.11% 25.56% 21.17% 103.68% 3.57% 14.45% -
  Horiz. % 315.48% 367.31% 292.54% 241.43% 118.54% 114.45% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 66,249 77,135 61,432 50,699 24,892 24,033 21,000 114.35%
  QoQ % -14.11% 25.56% 21.17% 103.68% 3.57% 14.45% -
  Horiz. % 315.48% 367.31% 292.54% 241.43% 118.54% 114.45% 100.00%
NOSH 220,833 220,386 211,836 194,999 80,298 80,111 75,000 104.76%
  QoQ % 0.20% 4.04% 8.63% 142.84% 0.23% 6.82% -
  Horiz. % 294.44% 293.85% 282.45% 260.00% 107.06% 106.82% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.93 % 5.58 % 5.10 % 4.30 % 2.38 % 6.57 % 0.14 % 814.37%
  QoQ % -29.57% 9.41% 18.60% 80.67% -63.77% 4,592.86% -
  Horiz. % 2,807.14% 3,985.71% 3,642.86% 3,071.43% 1,700.00% 4,692.86% 100.00%
ROE 1.20 % 1.54 % 1.69 % 1.77 % 2.16 % 5.97 % 0.14 % 316.11%
  QoQ % -22.08% -8.88% -4.52% -18.06% -63.82% 4,164.29% -
  Horiz. % 857.14% 1,100.00% 1,207.14% 1,264.29% 1,542.86% 4,264.29% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.15 9.65 9.61 10.70 28.10 27.25 27.83 -52.20%
  QoQ % -5.18% 0.42% -10.19% -61.92% 3.12% -2.08% -
  Horiz. % 32.88% 34.67% 34.53% 38.45% 100.97% 97.92% 100.00%
EPS 0.36 0.54 0.49 0.46 0.67 1.79 0.04 329.80%
  QoQ % -33.33% 10.20% 6.52% -31.34% -62.57% 4,375.00% -
  Horiz. % 900.00% 1,350.00% 1,225.00% 1,150.00% 1,675.00% 4,475.00% 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 0.3000 0.3500 0.2900 0.2600 0.3100 0.3000 0.2800 4.69%
  QoQ % -14.29% 20.69% 11.54% -16.13% 3.33% 7.14% -
  Horiz. % 107.14% 125.00% 103.57% 92.86% 110.71% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.64 9.10 8.70 8.92 9.65 9.34 8.93 -2.17%
  QoQ % -5.05% 4.60% -2.47% -7.56% 3.32% 4.59% -
  Horiz. % 96.75% 101.90% 97.42% 99.89% 108.06% 104.59% 100.00%
EPS 0.34 0.51 0.44 0.38 0.23 0.61 0.01 938.35%
  QoQ % -33.33% 15.91% 15.79% 65.22% -62.30% 6,000.00% -
  Horiz. % 3,400.00% 5,100.00% 4,400.00% 3,800.00% 2,300.00% 6,100.00% 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 0.2834 0.3299 0.2628 0.2169 0.1065 0.1028 0.0898 114.41%
  QoQ % -14.10% 25.53% 21.16% 103.66% 3.60% 14.48% -
  Horiz. % 315.59% 367.37% 292.65% 241.54% 118.60% 114.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.4950 0.4650 0.4250 0.4050 0.3750 0.5000 0.4200 -
P/RPS 5.41 4.82 4.42 3.79 1.33 1.84 1.51 133.24%
  QoQ % 12.24% 9.05% 16.62% 184.96% -27.72% 21.85% -
  Horiz. % 358.28% 319.21% 292.72% 250.99% 88.08% 121.85% 100.00%
P/EPS 137.50 86.41 86.73 88.04 55.97 27.93 1,050.00 -74.05%
  QoQ % 59.13% -0.37% -1.49% 57.30% 100.39% -97.34% -
  Horiz. % 13.10% 8.23% 8.26% 8.38% 5.33% 2.66% 100.00%
EY 0.73 1.16 1.15 1.14 1.79 3.58 0.10 274.05%
  QoQ % -37.07% 0.87% 0.88% -36.31% -50.00% 3,480.00% -
  Horiz. % 730.00% 1,160.00% 1,150.00% 1,140.00% 1,790.00% 3,580.00% 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 1.65 1.33 1.47 1.56 1.21 1.67 1.50 6.53%
  QoQ % 24.06% -9.52% -5.77% 28.93% -27.54% 11.33% -
  Horiz. % 110.00% 88.67% 98.00% 104.00% 80.67% 111.33% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date - 22/11/16 22/08/16 25/05/16 25/02/16 18/11/15 27/08/15 -
Price 0.5000 0.5300 0.4650 0.4700 0.3950 0.5800 0.4800 -
P/RPS 5.46 5.49 4.84 4.39 1.41 2.13 1.72 115.24%
  QoQ % -0.55% 13.43% 10.25% 211.35% -33.80% 23.84% -
  Horiz. % 317.44% 319.19% 281.40% 255.23% 81.98% 123.84% 100.00%
P/EPS 138.89 98.49 94.90 102.17 58.96 32.40 1,200.00 -76.09%
  QoQ % 41.02% 3.78% -7.12% 73.29% 81.98% -97.30% -
  Horiz. % 11.57% 8.21% 7.91% 8.51% 4.91% 2.70% 100.00%
EY 0.72 1.02 1.05 0.98 1.70 3.09 0.08 329.80%
  QoQ % -29.41% -2.86% 7.14% -42.35% -44.98% 3,762.50% -
  Horiz. % 900.00% 1,275.00% 1,312.50% 1,225.00% 2,125.00% 3,862.50% 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 1.67 1.51 1.60 1.81 1.27 1.93 1.71 -1.56%
  QoQ % 10.60% -5.63% -11.60% 42.52% -34.20% 12.87% -
  Horiz. % 97.66% 88.30% 93.57% 105.85% 74.27% 112.87% 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.
 


 

322  266  535  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.79+0.045 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.465-0.03 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers