Highlights

[TPC] QoQ TTM Result on 2018-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -284.96%    YoY -     32.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 230,945 223,171 213,058 188,104 164,786 138,030 106,336 67.95%
  QoQ % 3.48% 4.75% 13.27% 14.15% 19.38% 29.81% -
  Horiz. % 217.18% 209.87% 200.36% 176.90% 154.97% 129.81% 100.00%
PBT 15,530 10,491 4,450 -2,423 79 4,449 -1,256 -
  QoQ % 48.03% 135.75% 283.66% -3,167.09% -98.22% 454.22% -
  Horiz. % -1,236.46% -835.27% -354.30% 192.91% -6.29% -354.22% 100.00%
Tax -2,352 -1,368 -1,161 1,058 659 48 1,026 -
  QoQ % -71.93% -17.83% -209.74% 60.55% 1,272.92% -95.32% -
  Horiz. % -229.24% -133.33% -113.16% 103.12% 64.23% 4.68% 100.00%
NP 13,178 9,123 3,289 -1,365 738 4,497 -230 -
  QoQ % 44.45% 177.38% 340.95% -284.96% -83.59% 2,055.22% -
  Horiz. % -5,729.56% -3,966.52% -1,430.00% 593.48% -320.87% -1,955.22% 100.00%
NP to SH 13,178 9,123 3,289 -1,365 738 4,497 -230 -
  QoQ % 44.45% 177.38% 340.95% -284.96% -83.59% 2,055.22% -
  Horiz. % -5,729.56% -3,966.52% -1,430.00% 593.48% -320.87% -1,955.22% 100.00%
Tax Rate 15.14 % 13.04 % 26.09 % - % -834.18 % -1.08 % - % -
  QoQ % 16.10% -50.02% 0.00% 0.00% -77,138.88% 0.00% -
  Horiz. % -1,401.85% -1,207.41% -2,415.74% 0.00% 77,238.88% 100.00% -
Total Cost 217,767 214,048 209,769 189,469 164,048 133,533 106,566 61.24%
  QoQ % 1.74% 2.04% 10.71% 15.50% 22.85% 25.31% -
  Horiz. % 204.35% 200.86% 196.84% 177.79% 153.94% 125.31% 100.00%
Net Worth 93,600 95,856 84,166 77,152 79,490 86,504 72,476 18.65%
  QoQ % -2.35% 13.89% 9.09% -2.94% -8.11% 19.35% -
  Horiz. % 129.15% 132.26% 116.13% 106.45% 109.68% 119.35% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 93,600 95,856 84,166 77,152 79,490 86,504 72,476 18.65%
  QoQ % -2.35% 13.89% 9.09% -2.94% -8.11% 19.35% -
  Horiz. % 129.15% 132.26% 116.13% 106.45% 109.68% 119.35% 100.00%
NOSH 234,000 233,795 233,795 233,795 233,795 233,795 233,795 0.06%
  QoQ % 0.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.09% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.71 % 4.09 % 1.54 % -0.73 % 0.45 % 3.26 % -0.22 % -
  QoQ % 39.61% 165.58% 310.96% -262.22% -86.20% 1,581.82% -
  Horiz. % -2,595.45% -1,859.09% -700.00% 331.82% -204.55% -1,481.82% 100.00%
ROE 14.08 % 9.52 % 3.91 % -1.77 % 0.93 % 5.20 % -0.32 % -
  QoQ % 47.90% 143.48% 320.90% -290.32% -82.12% 1,725.00% -
  Horiz. % -4,400.00% -2,975.00% -1,221.88% 553.12% -290.62% -1,625.00% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 98.69 95.46 91.13 80.46 70.48 59.04 45.48 67.85%
  QoQ % 3.38% 4.75% 13.26% 14.16% 19.38% 29.82% -
  Horiz. % 217.00% 209.89% 200.37% 176.91% 154.97% 129.82% 100.00%
EPS 5.63 3.90 1.41 -0.58 0.32 1.92 -0.10 -
  QoQ % 44.36% 176.60% 343.10% -281.25% -83.33% 2,020.00% -
  Horiz. % -5,630.00% -3,900.00% -1,410.00% 580.00% -320.00% -1,920.00% 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 0.4000 0.4100 0.3600 0.3300 0.3400 0.3700 0.3100 18.58%
  QoQ % -2.44% 13.89% 9.09% -2.94% -8.11% 19.35% -
  Horiz. % 129.03% 132.26% 116.13% 106.45% 109.68% 119.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 98.69 95.37 91.05 80.39 70.42 58.99 45.44 67.95%
  QoQ % 3.48% 4.74% 13.26% 14.16% 19.38% 29.82% -
  Horiz. % 217.19% 209.88% 200.37% 176.91% 154.97% 129.82% 100.00%
EPS 5.63 3.90 1.41 -0.58 0.32 1.92 -0.10 -
  QoQ % 44.36% 176.60% 343.10% -281.25% -83.33% 2,020.00% -
  Horiz. % -5,630.00% -3,900.00% -1,410.00% 580.00% -320.00% -1,920.00% 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 0.4000 0.4096 0.3597 0.3297 0.3397 0.3697 0.3097 18.65%
  QoQ % -2.34% 13.87% 9.10% -2.94% -8.11% 19.37% -
  Horiz. % 129.16% 132.26% 116.14% 106.46% 109.69% 119.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.3750 0.4150 0.3350 0.3550 0.3850 0.3800 0.3850 -
P/RPS 0.38 0.43 0.37 0.44 0.55 0.64 0.85 -41.62%
  QoQ % -11.63% 16.22% -15.91% -20.00% -14.06% -24.71% -
  Horiz. % 44.71% 50.59% 43.53% 51.76% 64.71% 75.29% 100.00%
P/EPS 6.66 10.64 23.81 -60.80 121.97 19.76 -391.35 -
  QoQ % -37.41% -55.31% 139.16% -149.85% 517.26% 105.05% -
  Horiz. % -1.70% -2.72% -6.08% 15.54% -31.17% -5.05% 100.00%
EY 15.02 9.40 4.20 -1.64 0.82 5.06 -0.26 -
  QoQ % 59.79% 123.81% 356.10% -300.00% -83.79% 2,046.15% -
  Horiz. % -5,776.92% -3,615.38% -1,615.38% 630.77% -315.38% -1,946.15% 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 0.94 1.01 0.93 1.08 1.13 1.03 1.24 -16.90%
  QoQ % -6.93% 8.60% -13.89% -4.42% 9.71% -16.94% -
  Horiz. % 75.81% 81.45% 75.00% 87.10% 91.13% 83.06% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 28/02/19 28/11/18 28/08/18 31/05/18 28/02/18 -
Price 0.3500 0.4100 0.4300 0.3600 0.3600 0.3550 0.4000 -
P/RPS 0.35 0.43 0.47 0.45 0.51 0.60 0.88 -46.01%
  QoQ % -18.60% -8.51% 4.44% -11.76% -15.00% -31.82% -
  Horiz. % 39.77% 48.86% 53.41% 51.14% 57.95% 68.18% 100.00%
P/EPS 6.21 10.51 30.57 -61.66 114.05 18.46 -406.60 -
  QoQ % -40.91% -65.62% 149.58% -154.06% 517.82% 104.54% -
  Horiz. % -1.53% -2.58% -7.52% 15.16% -28.05% -4.54% 100.00%
EY 16.09 9.52 3.27 -1.62 0.88 5.42 -0.25 -
  QoQ % 69.01% 191.13% 301.85% -284.09% -83.76% 2,268.00% -
  Horiz. % -6,436.00% -3,808.00% -1,308.00% 648.00% -352.00% -2,168.00% 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 0.88 1.00 1.19 1.09 1.06 0.96 1.29 -22.56%
  QoQ % -12.00% -15.97% 9.17% 2.83% 10.42% -25.58% -
  Horiz. % 68.22% 77.52% 92.25% 84.50% 82.17% 74.42% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers