Highlights

[TPC] QoQ Quarter Result on 2019-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     32.39%    YoY -     155.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 63,836 67,278 53,520 60,816 61,948 54,661 45,746 24.80%
  QoQ % -5.12% 25.71% -12.00% -1.83% 13.33% 19.49% -
  Horiz. % 139.54% 147.07% 116.99% 132.94% 135.42% 119.49% 100.00%
PBT -6,776 1,422 -1,265 10,777 8,438 -2,420 -6,304 4.92%
  QoQ % -576.51% 212.41% -111.74% 27.72% 448.68% 61.61% -
  Horiz. % 107.49% -22.56% 20.07% -170.95% -133.85% 38.39% 100.00%
Tax -370 -146 -373 -1,185 -1,193 399 611 -
  QoQ % -153.42% 60.86% 68.52% 0.67% -399.00% -34.70% -
  Horiz. % -60.56% -23.90% -61.05% -193.94% -195.25% 65.30% 100.00%
NP -7,146 1,276 -1,638 9,592 7,245 -2,021 -5,693 16.31%
  QoQ % -660.03% 177.90% -117.08% 32.39% 458.49% 64.50% -
  Horiz. % 125.52% -22.41% 28.77% -168.49% -127.26% 35.50% 100.00%
NP to SH -7,146 1,276 -1,638 9,592 7,245 -2,021 -5,693 16.31%
  QoQ % -660.03% 177.90% -117.08% 32.39% 458.49% 64.50% -
  Horiz. % 125.52% -22.41% 28.77% -168.49% -127.26% 35.50% 100.00%
Tax Rate - % 10.27 % - % 11.00 % 14.14 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -22.21% 0.00% 0.00% -
  Horiz. % 0.00% 72.63% 0.00% 77.79% 100.00% - -
Total Cost 70,982 66,002 55,158 51,224 54,703 56,682 51,439 23.87%
  QoQ % 7.55% 19.66% 7.68% -6.36% -3.49% 10.19% -
  Horiz. % 137.99% 128.31% 107.23% 99.58% 106.35% 110.19% 100.00%
Net Worth 86,504 93,518 93,518 95,856 84,166 77,152 79,490 5.78%
  QoQ % -7.50% 0.00% -2.44% 13.89% 9.09% -2.94% -
  Horiz. % 108.82% 117.65% 117.65% 120.59% 105.88% 97.06% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 86,504 93,518 93,518 95,856 84,166 77,152 79,490 5.78%
  QoQ % -7.50% 0.00% -2.44% 13.89% 9.09% -2.94% -
  Horiz. % 108.82% 117.65% 117.65% 120.59% 105.88% 97.06% 100.00%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -11.19 % 1.90 % -3.06 % 15.77 % 11.70 % -3.70 % -12.44 % -6.80%
  QoQ % -688.95% 162.09% -119.40% 34.79% 416.22% 70.26% -
  Horiz. % 89.95% -15.27% 24.60% -126.77% -94.05% 29.74% 100.00%
ROE -8.26 % 1.36 % -1.75 % 10.01 % 8.61 % -2.62 % -7.16 % 9.97%
  QoQ % -707.35% 177.71% -117.48% 16.26% 428.63% 63.41% -
  Horiz. % 115.36% -18.99% 24.44% -139.80% -120.25% 36.59% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.30 28.78 22.89 26.01 26.50 23.38 19.57 24.77%
  QoQ % -5.14% 25.73% -12.00% -1.85% 13.34% 19.47% -
  Horiz. % 139.50% 147.06% 116.96% 132.91% 135.41% 119.47% 100.00%
EPS -3.06 0.55 -0.70 4.10 3.10 -0.86 -2.44 16.25%
  QoQ % -656.36% 178.57% -117.07% 32.26% 460.47% 64.75% -
  Horiz. % 125.41% -22.54% 28.69% -168.03% -127.05% 35.25% 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 0.3700 0.4000 0.4000 0.4100 0.3600 0.3300 0.3400 5.78%
  QoQ % -7.50% 0.00% -2.44% 13.89% 9.09% -2.94% -
  Horiz. % 108.82% 117.65% 117.65% 120.59% 105.88% 97.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,119
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.15 28.61 22.76 25.87 26.35 23.25 19.46 24.78%
  QoQ % -5.10% 25.70% -12.02% -1.82% 13.33% 19.48% -
  Horiz. % 139.52% 147.02% 116.96% 132.94% 135.41% 119.48% 100.00%
EPS -3.04 0.54 -0.70 4.08 3.08 -0.86 -2.42 16.37%
  QoQ % -662.96% 177.14% -117.16% 32.47% 458.14% 64.46% -
  Horiz. % 125.62% -22.31% 28.93% -168.60% -127.27% 35.54% 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 0.3679 0.3977 0.3977 0.4077 0.3580 0.3281 0.3381 5.78%
  QoQ % -7.49% 0.00% -2.45% 13.88% 9.11% -2.96% -
  Horiz. % 108.81% 117.63% 117.63% 120.59% 105.89% 97.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.3050 0.3200 0.3750 0.4150 0.3350 0.3550 0.3850 -
P/RPS 1.12 1.11 1.64 1.60 1.26 1.52 1.97 -31.30%
  QoQ % 0.90% -32.32% 2.50% 26.98% -17.11% -22.84% -
  Horiz. % 56.85% 56.35% 83.25% 81.22% 63.96% 77.16% 100.00%
P/EPS -9.98 58.63 -53.52 10.12 10.81 -41.07 -15.81 -26.35%
  QoQ % -117.02% 209.55% -628.85% -6.38% 126.32% -159.77% -
  Horiz. % 63.12% -370.84% 338.52% -64.01% -68.37% 259.77% 100.00%
EY -10.02 1.71 -1.87 9.89 9.25 -2.44 -6.32 35.85%
  QoQ % -685.96% 191.44% -118.91% 6.92% 479.10% 61.39% -
  Horiz. % 158.54% -27.06% 29.59% -156.49% -146.36% 38.61% 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 0.82 0.80 0.94 1.01 0.93 1.08 1.13 -19.20%
  QoQ % 2.50% -14.89% -6.93% 8.60% -13.89% -4.42% -
  Horiz. % 72.57% 70.80% 83.19% 89.38% 82.30% 95.58% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 26/11/19 29/08/19 30/05/19 28/02/19 28/11/18 28/08/18 -
Price 0.2900 0.3250 0.3500 0.4100 0.4300 0.3600 0.3600 -
P/RPS 1.06 1.13 1.53 1.58 1.62 1.54 1.84 -30.70%
  QoQ % -6.19% -26.14% -3.16% -2.47% 5.19% -16.30% -
  Horiz. % 57.61% 61.41% 83.15% 85.87% 88.04% 83.70% 100.00%
P/EPS -9.49 59.55 -49.96 9.99 13.88 -41.65 -14.78 -25.51%
  QoQ % -115.94% 219.20% -600.10% -28.03% 133.33% -181.80% -
  Horiz. % 64.21% -402.91% 338.02% -67.59% -93.91% 281.80% 100.00%
EY -10.54 1.68 -2.00 10.01 7.21 -2.40 -6.76 34.35%
  QoQ % -727.38% 184.00% -119.98% 38.83% 400.42% 64.50% -
  Horiz. % 155.92% -24.85% 29.59% -148.08% -106.66% 35.50% 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 0.78 0.81 0.88 1.00 1.19 1.09 1.06 -18.45%
  QoQ % -3.70% -7.95% -12.00% -15.97% 9.17% 2.83% -
  Horiz. % 73.58% 76.42% 83.02% 94.34% 112.26% 102.83% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS