Highlights

[TPC] QoQ TTM Result on 2014-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     36.64%    YoY -     -392.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 88,806 85,765 82,991 80,465 78,414 77,508 73,231 13.76%
  QoQ % 3.55% 3.34% 3.14% 2.62% 1.17% 5.84% -
  Horiz. % 121.27% 117.12% 113.33% 109.88% 107.08% 105.84% 100.00%
PBT 4,497 4,585 4,410 -1,783 -2,814 -2,353 -4,073 -
  QoQ % -1.92% 3.97% 347.34% 36.64% -19.59% 42.23% -
  Horiz. % -110.41% -112.57% -108.27% 43.78% 69.09% 57.77% 100.00%
Tax 354 354 354 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NP 4,851 4,939 4,764 -1,783 -2,814 -2,353 -4,073 -
  QoQ % -1.78% 3.67% 367.19% 36.64% -19.59% 42.23% -
  Horiz. % -119.10% -121.26% -116.97% 43.78% 69.09% 57.77% 100.00%
NP to SH 4,851 4,939 4,764 -1,783 -2,814 -2,353 -4,073 -
  QoQ % -1.78% 3.67% 367.19% 36.64% -19.59% 42.23% -
  Horiz. % -119.10% -121.26% -116.97% 43.78% 69.09% 57.77% 100.00%
Tax Rate -7.87 % -7.72 % -8.03 % - % - % - % - % -
  QoQ % -1.94% 3.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.01% 96.14% 100.00% - - - -
Total Cost 83,955 80,826 78,227 82,248 81,228 79,861 77,304 5.67%
  QoQ % 3.87% 3.32% -4.89% 1.26% 1.71% 3.31% -
  Horiz. % 108.60% 104.56% 101.19% 106.40% 105.08% 103.31% 100.00%
Net Worth 21,000 22,400 20,756 19,217 17,306 17,610 15,996 19.95%
  QoQ % -6.25% 7.92% 8.01% 11.04% -1.73% 10.09% -
  Horiz. % 131.28% 140.03% 129.75% 120.14% 108.19% 110.09% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 21,000 22,400 20,756 19,217 17,306 17,610 15,996 19.95%
  QoQ % -6.25% 7.92% 8.01% 11.04% -1.73% 10.09% -
  Horiz. % 131.28% 140.03% 129.75% 120.14% 108.19% 110.09% 100.00%
NOSH 75,000 80,000 79,831 80,073 78,666 80,048 79,982 -4.21%
  QoQ % -6.25% 0.21% -0.30% 1.79% -1.73% 0.08% -
  Horiz. % 93.77% 100.02% 99.81% 100.11% 98.35% 100.08% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.46 % 5.76 % 5.74 % -2.22 % -3.59 % -3.04 % -5.56 % -
  QoQ % -5.21% 0.35% 358.56% 38.16% -18.09% 45.32% -
  Horiz. % -98.20% -103.60% -103.24% 39.93% 64.57% 54.68% 100.00%
ROE 23.10 % 22.05 % 22.95 % -9.28 % -16.26 % -13.36 % -25.46 % -
  QoQ % 4.76% -3.92% 347.31% 42.93% -21.71% 47.53% -
  Horiz. % -90.73% -86.61% -90.14% 36.45% 63.86% 52.47% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 118.41 107.21 103.96 100.49 99.68 96.83 91.56 18.76%
  QoQ % 10.45% 3.13% 3.45% 0.81% 2.94% 5.76% -
  Horiz. % 129.33% 117.09% 113.54% 109.75% 108.87% 105.76% 100.00%
EPS 6.47 6.17 5.97 -2.23 -3.58 -2.94 -5.09 -
  QoQ % 4.86% 3.35% 367.71% 37.71% -21.77% 42.24% -
  Horiz. % -127.11% -121.22% -117.29% 43.81% 70.33% 57.76% 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 0.2800 0.2800 0.2600 0.2400 0.2200 0.2200 0.2000 25.22%
  QoQ % 0.00% 7.69% 8.33% 9.09% 0.00% 10.00% -
  Horiz. % 140.00% 140.00% 130.00% 120.00% 110.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,928
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.11 33.91 32.81 31.81 31.00 30.64 28.95 13.76%
  QoQ % 3.54% 3.35% 3.14% 2.61% 1.17% 5.84% -
  Horiz. % 121.28% 117.13% 113.33% 109.88% 107.08% 105.84% 100.00%
EPS 1.92 1.95 1.88 -0.70 -1.11 -0.93 -1.61 -
  QoQ % -1.54% 3.72% 368.57% 36.94% -19.35% 42.24% -
  Horiz. % -119.25% -121.12% -116.77% 43.48% 68.94% 57.76% 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 0.0830 0.0886 0.0821 0.0760 0.0684 0.0696 0.0632 19.98%
  QoQ % -6.32% 7.92% 8.03% 11.11% -1.72% 10.13% -
  Horiz. % 131.33% 140.19% 129.91% 120.25% 108.23% 110.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.4200 0.5050 0.4050 0.4100 0.3450 0.3300 0.3550 -
P/RPS 0.35 0.47 0.39 0.41 0.35 0.34 0.39 -6.98%
  QoQ % -25.53% 20.51% -4.88% 17.14% 2.94% -12.82% -
  Horiz. % 89.74% 120.51% 100.00% 105.13% 89.74% 87.18% 100.00%
P/EPS 6.49 8.18 6.79 -18.41 -9.64 -11.23 -6.97 -
  QoQ % -20.66% 20.47% 136.88% -90.98% 14.16% -61.12% -
  Horiz. % -93.11% -117.36% -97.42% 264.13% 138.31% 161.12% 100.00%
EY 15.40 12.23 14.73 -5.43 -10.37 -8.91 -14.34 -
  QoQ % 25.92% -16.97% 371.27% 47.64% -16.39% 37.87% -
  Horiz. % -107.39% -85.29% -102.72% 37.87% 72.32% 62.13% 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 1.50 1.80 1.56 1.71 1.57 1.50 1.78 -10.81%
  QoQ % -16.67% 15.38% -8.77% 8.92% 4.67% -15.73% -
  Horiz. % 84.27% 101.12% 87.64% 96.07% 88.20% 84.27% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 26/02/15 21/11/14 28/08/14 20/05/14 26/02/14 -
Price 0.4800 0.4800 0.4000 0.4000 0.4150 0.3000 0.4250 -
P/RPS 0.41 0.45 0.38 0.40 0.42 0.31 0.46 -7.40%
  QoQ % -8.89% 18.42% -5.00% -4.76% 35.48% -32.61% -
  Horiz. % 89.13% 97.83% 82.61% 86.96% 91.30% 67.39% 100.00%
P/EPS 7.42 7.77 6.70 -17.96 -11.60 -10.21 -8.35 -
  QoQ % -4.50% 15.97% 137.31% -54.83% -13.61% -22.28% -
  Horiz. % -88.86% -93.05% -80.24% 215.09% 138.92% 122.28% 100.00%
EY 13.48 12.86 14.92 -5.57 -8.62 -9.80 -11.98 -
  QoQ % 4.82% -13.81% 367.86% 35.38% 12.04% 18.20% -
  Horiz. % -112.52% -107.35% -124.54% 46.49% 71.95% 81.80% 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 1.71 1.71 1.54 1.67 1.89 1.36 2.13 -13.66%
  QoQ % 0.00% 11.04% -7.78% -11.64% 38.97% -36.15% -
  Horiz. % 80.28% 80.28% 72.30% 78.40% 88.73% 63.85% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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