Highlights

[TPC] QoQ TTM Result on 2015-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -1.78%    YoY -     272.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 86,128 89,073 90,266 88,806 85,765 82,991 80,465 4.63%
  QoQ % -3.31% -1.32% 1.64% 3.55% 3.34% 3.14% -
  Horiz. % 107.04% 110.70% 112.18% 110.37% 106.59% 103.14% 100.00%
PBT 3,630 4,038 4,842 4,497 4,585 4,410 -1,783 -
  QoQ % -10.10% -16.60% 7.67% -1.92% 3.97% 347.34% -
  Horiz. % -203.59% -226.47% -271.56% -252.22% -257.15% -247.34% 100.00%
Tax -731 -204 354 354 354 354 0 -
  QoQ % -258.33% -157.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -206.50% -57.63% 100.00% 100.00% 100.00% 100.00% -
NP 2,899 3,834 5,196 4,851 4,939 4,764 -1,783 -
  QoQ % -24.39% -26.21% 7.11% -1.78% 3.67% 367.19% -
  Horiz. % -162.59% -215.03% -291.42% -272.07% -277.01% -267.19% 100.00%
NP to SH 2,899 3,834 5,196 4,851 4,939 4,764 -1,783 -
  QoQ % -24.39% -26.21% 7.11% -1.78% 3.67% 367.19% -
  Horiz. % -162.59% -215.03% -291.42% -272.07% -277.01% -267.19% 100.00%
Tax Rate 20.14 % 5.05 % -7.31 % -7.87 % -7.72 % -8.03 % - % -
  QoQ % 298.81% 169.08% 7.12% -1.94% 3.86% 0.00% -
  Horiz. % -250.81% -62.89% 91.03% 98.01% 96.14% 100.00% -
Total Cost 83,229 85,239 85,070 83,955 80,826 78,227 82,248 0.79%
  QoQ % -2.36% 0.20% 1.33% 3.87% 3.32% -4.89% -
  Horiz. % 101.19% 103.64% 103.43% 102.08% 98.27% 95.11% 100.00%
Net Worth 50,699 24,892 24,033 21,000 22,400 20,756 19,217 90.82%
  QoQ % 103.68% 3.57% 14.45% -6.25% 7.92% 8.01% -
  Horiz. % 263.82% 129.53% 125.06% 109.27% 116.56% 108.01% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 50,699 24,892 24,033 21,000 22,400 20,756 19,217 90.82%
  QoQ % 103.68% 3.57% 14.45% -6.25% 7.92% 8.01% -
  Horiz. % 263.82% 129.53% 125.06% 109.27% 116.56% 108.01% 100.00%
NOSH 194,999 80,298 80,111 75,000 80,000 79,831 80,073 80.91%
  QoQ % 142.84% 0.23% 6.82% -6.25% 0.21% -0.30% -
  Horiz. % 243.53% 100.28% 100.05% 93.66% 99.91% 99.70% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.37 % 4.30 % 5.76 % 5.46 % 5.76 % 5.74 % -2.22 % -
  QoQ % -21.63% -25.35% 5.49% -5.21% 0.35% 358.56% -
  Horiz. % -151.80% -193.69% -259.46% -245.95% -259.46% -258.56% 100.00%
ROE 5.72 % 15.40 % 21.62 % 23.10 % 22.05 % 22.95 % -9.28 % -
  QoQ % -62.86% -28.77% -6.41% 4.76% -3.92% 347.31% -
  Horiz. % -61.64% -165.95% -232.97% -248.92% -237.61% -247.31% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 44.17 110.93 112.68 118.41 107.21 103.96 100.49 -42.16%
  QoQ % -60.18% -1.55% -4.84% 10.45% 3.13% 3.45% -
  Horiz. % 43.95% 110.39% 112.13% 117.83% 106.69% 103.45% 100.00%
EPS 1.49 4.77 6.49 6.47 6.17 5.97 -2.23 -
  QoQ % -68.76% -26.50% 0.31% 4.86% 3.35% 367.71% -
  Horiz. % -66.82% -213.90% -291.03% -290.13% -276.68% -267.71% 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 0.3100 0.3000 0.2800 0.2800 0.2600 0.2400 5.48%
  QoQ % -16.13% 3.33% 7.14% 0.00% 7.69% 8.33% -
  Horiz. % 108.33% 129.17% 125.00% 116.67% 116.67% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 36.84 38.10 38.61 37.98 36.68 35.50 34.42 4.63%
  QoQ % -3.31% -1.32% 1.66% 3.54% 3.32% 3.14% -
  Horiz. % 107.03% 110.69% 112.17% 110.34% 106.57% 103.14% 100.00%
EPS 1.24 1.64 2.22 2.07 2.11 2.04 -0.76 -
  QoQ % -24.39% -26.13% 7.25% -1.90% 3.43% 368.42% -
  Horiz. % -163.16% -215.79% -292.11% -272.37% -277.63% -268.42% 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 0.2169 0.1065 0.1028 0.0898 0.0958 0.0888 0.0822 90.84%
  QoQ % 103.66% 3.60% 14.48% -6.26% 7.88% 8.03% -
  Horiz. % 263.87% 129.56% 125.06% 109.25% 116.55% 108.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.4050 0.3750 0.5000 0.4200 0.5050 0.4050 0.4100 -
P/RPS 0.92 0.34 0.44 0.35 0.47 0.39 0.41 71.31%
  QoQ % 170.59% -22.73% 25.71% -25.53% 20.51% -4.88% -
  Horiz. % 224.39% 82.93% 107.32% 85.37% 114.63% 95.12% 100.00%
P/EPS 27.24 7.85 7.71 6.49 8.18 6.79 -18.41 -
  QoQ % 247.01% 1.82% 18.80% -20.66% 20.47% 136.88% -
  Horiz. % -147.96% -42.64% -41.88% -35.25% -44.43% -36.88% 100.00%
EY 3.67 12.73 12.97 15.40 12.23 14.73 -5.43 -
  QoQ % -71.17% -1.85% -15.78% 25.92% -16.97% 371.27% -
  Horiz. % -67.59% -234.44% -238.86% -283.61% -225.23% -271.27% 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 1.21 1.67 1.50 1.80 1.56 1.71 -5.93%
  QoQ % 28.93% -27.54% 11.33% -16.67% 15.38% -8.77% -
  Horiz. % 91.23% 70.76% 97.66% 87.72% 105.26% 91.23% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 18/11/15 27/08/15 26/05/15 26/02/15 21/11/14 -
Price 0.4700 0.3950 0.5800 0.4800 0.4800 0.4000 0.4000 -
P/RPS 1.06 0.36 0.51 0.41 0.45 0.38 0.40 91.38%
  QoQ % 194.44% -29.41% 24.39% -8.89% 18.42% -5.00% -
  Horiz. % 265.00% 90.00% 127.50% 102.50% 112.50% 95.00% 100.00%
P/EPS 31.61 8.27 8.94 7.42 7.77 6.70 -17.96 -
  QoQ % 282.22% -7.49% 20.49% -4.50% 15.97% 137.31% -
  Horiz. % -176.00% -46.05% -49.78% -41.31% -43.26% -37.31% 100.00%
EY 3.16 12.09 11.18 13.48 12.86 14.92 -5.57 -
  QoQ % -73.86% 8.14% -17.06% 4.82% -13.81% 367.86% -
  Horiz. % -56.73% -217.06% -200.72% -242.01% -230.88% -267.86% 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 1.81 1.27 1.93 1.71 1.71 1.54 1.67 5.51%
  QoQ % 42.52% -34.20% 12.87% 0.00% 11.04% -7.78% -
  Horiz. % 108.38% 76.05% 115.57% 102.40% 102.40% 92.22% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers