Highlights

[TPC] QoQ TTM Result on 2018-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -83.59%    YoY -     180.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 223,171 213,058 188,104 164,786 138,030 106,336 89,553 83.91%
  QoQ % 4.75% 13.27% 14.15% 19.38% 29.81% 18.74% -
  Horiz. % 249.21% 237.91% 210.05% 184.01% 154.13% 118.74% 100.00%
PBT 10,491 4,450 -2,423 79 4,449 -1,256 -2,184 -
  QoQ % 135.75% 283.66% -3,167.09% -98.22% 454.22% 42.49% -
  Horiz. % -480.36% -203.75% 110.94% -3.62% -203.71% 57.51% 100.00%
Tax -1,368 -1,161 1,058 659 48 1,026 158 -
  QoQ % -17.83% -209.74% 60.55% 1,272.92% -95.32% 549.37% -
  Horiz. % -865.82% -734.81% 669.62% 417.09% 30.38% 649.37% 100.00%
NP 9,123 3,289 -1,365 738 4,497 -230 -2,026 -
  QoQ % 177.38% 340.95% -284.96% -83.59% 2,055.22% 88.65% -
  Horiz. % -450.30% -162.34% 67.37% -36.43% -221.96% 11.35% 100.00%
NP to SH 9,123 3,289 -1,365 738 4,497 -230 -2,026 -
  QoQ % 177.38% 340.95% -284.96% -83.59% 2,055.22% 88.65% -
  Horiz. % -450.30% -162.34% 67.37% -36.43% -221.96% 11.35% 100.00%
Tax Rate 13.04 % 26.09 % - % -834.18 % -1.08 % - % - % -
  QoQ % -50.02% 0.00% 0.00% -77,138.88% 0.00% 0.00% -
  Horiz. % -1,207.41% -2,415.74% 0.00% 77,238.88% 100.00% - -
Total Cost 214,048 209,769 189,469 164,048 133,533 106,566 91,579 76.21%
  QoQ % 2.04% 10.71% 15.50% 22.85% 25.31% 16.37% -
  Horiz. % 233.73% 229.06% 206.89% 179.13% 145.81% 116.37% 100.00%
Net Worth 95,856 84,166 77,152 79,490 86,504 72,476 70,138 23.18%
  QoQ % 13.89% 9.09% -2.94% -8.11% 19.35% 3.33% -
  Horiz. % 136.67% 120.00% 110.00% 113.33% 123.33% 103.33% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 95,856 84,166 77,152 79,490 86,504 72,476 70,138 23.18%
  QoQ % 13.89% 9.09% -2.94% -8.11% 19.35% 3.33% -
  Horiz. % 136.67% 120.00% 110.00% 113.33% 123.33% 103.33% 100.00%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 0.00%
  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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.09 % 1.54 % -0.73 % 0.45 % 3.26 % -0.22 % -2.26 % -
  QoQ % 165.58% 310.96% -262.22% -86.20% 1,581.82% 90.27% -
  Horiz. % -180.97% -68.14% 32.30% -19.91% -144.25% 9.73% 100.00%
ROE 9.52 % 3.91 % -1.77 % 0.93 % 5.20 % -0.32 % -2.89 % -
  QoQ % 143.48% 320.90% -290.32% -82.12% 1,725.00% 88.93% -
  Horiz. % -329.41% -135.29% 61.25% -32.18% -179.93% 11.07% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 95.46 91.13 80.46 70.48 59.04 45.48 38.30 83.93%
  QoQ % 4.75% 13.26% 14.16% 19.38% 29.82% 18.75% -
  Horiz. % 249.24% 237.94% 210.08% 184.02% 154.15% 118.75% 100.00%
EPS 3.90 1.41 -0.58 0.32 1.92 -0.10 -0.87 -
  QoQ % 176.60% 343.10% -281.25% -83.33% 2,020.00% 88.51% -
  Horiz. % -448.28% -162.07% 66.67% -36.78% -220.69% 11.49% 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 0.4100 0.3600 0.3300 0.3400 0.3700 0.3100 0.3000 23.18%
  QoQ % 13.89% 9.09% -2.94% -8.11% 19.35% 3.33% -
  Horiz. % 136.67% 120.00% 110.00% 113.33% 123.33% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 95.46 91.13 80.46 70.48 59.04 45.48 38.30 83.93%
  QoQ % 4.75% 13.26% 14.16% 19.38% 29.82% 18.75% -
  Horiz. % 249.24% 237.94% 210.08% 184.02% 154.15% 118.75% 100.00%
EPS 3.90 1.41 -0.58 0.32 1.92 -0.10 -0.87 -
  QoQ % 176.60% 343.10% -281.25% -83.33% 2,020.00% 88.51% -
  Horiz. % -448.28% -162.07% 66.67% -36.78% -220.69% 11.49% 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 0.4100 0.3600 0.3300 0.3400 0.3700 0.3100 0.3000 23.18%
  QoQ % 13.89% 9.09% -2.94% -8.11% 19.35% 3.33% -
  Horiz. % 136.67% 120.00% 110.00% 113.33% 123.33% 103.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.4150 0.3350 0.3550 0.3850 0.3800 0.3850 0.4300 -
P/RPS 0.43 0.37 0.44 0.55 0.64 0.85 1.12 -47.21%
  QoQ % 16.22% -15.91% -20.00% -14.06% -24.71% -24.11% -
  Horiz. % 38.39% 33.04% 39.29% 49.11% 57.14% 75.89% 100.00%
P/EPS 10.64 23.81 -60.80 121.97 19.76 -391.35 -49.62 -
  QoQ % -55.31% 139.16% -149.85% 517.26% 105.05% -688.69% -
  Horiz. % -21.44% -47.98% 122.53% -245.81% -39.82% 788.69% 100.00%
EY 9.40 4.20 -1.64 0.82 5.06 -0.26 -2.02 -
  QoQ % 123.81% 356.10% -300.00% -83.79% 2,046.15% 87.13% -
  Horiz. % -465.35% -207.92% 81.19% -40.59% -250.50% 12.87% 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 1.01 0.93 1.08 1.13 1.03 1.24 1.43 -20.71%
  QoQ % 8.60% -13.89% -4.42% 9.71% -16.94% -13.29% -
  Horiz. % 70.63% 65.03% 75.52% 79.02% 72.03% 86.71% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 28/11/18 28/08/18 31/05/18 28/02/18 27/11/17 -
Price 0.4100 0.4300 0.3600 0.3600 0.3550 0.4000 0.3900 -
P/RPS 0.43 0.47 0.45 0.51 0.60 0.88 1.02 -43.81%
  QoQ % -8.51% 4.44% -11.76% -15.00% -31.82% -13.73% -
  Horiz. % 42.16% 46.08% 44.12% 50.00% 58.82% 86.27% 100.00%
P/EPS 10.51 30.57 -61.66 114.05 18.46 -406.60 -45.00 -
  QoQ % -65.62% 149.58% -154.06% 517.82% 104.54% -803.56% -
  Horiz. % -23.36% -67.93% 137.02% -253.44% -41.02% 903.56% 100.00%
EY 9.52 3.27 -1.62 0.88 5.42 -0.25 -2.22 -
  QoQ % 191.13% 301.85% -284.09% -83.76% 2,268.00% 88.74% -
  Horiz. % -428.83% -147.30% 72.97% -39.64% -244.14% 11.26% 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 1.00 1.19 1.09 1.06 0.96 1.29 1.30 -16.06%
  QoQ % -15.97% 9.17% 2.83% 10.42% -25.58% -0.77% -
  Horiz. % 76.92% 91.54% 83.85% 81.54% 73.85% 99.23% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers