Highlights

[TPC] QoQ TTM Result on 2014-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     367.19%    YoY -     216.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 90,266 88,806 85,765 82,991 80,465 78,414 77,508 10.68%
  QoQ % 1.64% 3.55% 3.34% 3.14% 2.62% 1.17% -
  Horiz. % 116.46% 114.58% 110.65% 107.07% 103.82% 101.17% 100.00%
PBT 4,842 4,497 4,585 4,410 -1,783 -2,814 -2,353 -
  QoQ % 7.67% -1.92% 3.97% 347.34% 36.64% -19.59% -
  Horiz. % -205.78% -191.12% -194.86% -187.42% 75.78% 119.59% 100.00%
Tax 354 354 354 354 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NP 5,196 4,851 4,939 4,764 -1,783 -2,814 -2,353 -
  QoQ % 7.11% -1.78% 3.67% 367.19% 36.64% -19.59% -
  Horiz. % -220.82% -206.16% -209.90% -202.46% 75.78% 119.59% 100.00%
NP to SH 5,196 4,851 4,939 4,764 -1,783 -2,814 -2,353 -
  QoQ % 7.11% -1.78% 3.67% 367.19% 36.64% -19.59% -
  Horiz. % -220.82% -206.16% -209.90% -202.46% 75.78% 119.59% 100.00%
Tax Rate -7.31 % -7.87 % -7.72 % -8.03 % - % - % - % -
  QoQ % 7.12% -1.94% 3.86% 0.00% 0.00% 0.00% -
  Horiz. % 91.03% 98.01% 96.14% 100.00% - - -
Total Cost 85,070 83,955 80,826 78,227 82,248 81,228 79,861 4.30%
  QoQ % 1.33% 3.87% 3.32% -4.89% 1.26% 1.71% -
  Horiz. % 106.52% 105.13% 101.21% 97.95% 102.99% 101.71% 100.00%
Net Worth 24,033 21,000 22,400 20,756 19,217 17,306 17,610 23.01%
  QoQ % 14.45% -6.25% 7.92% 8.01% 11.04% -1.73% -
  Horiz. % 136.47% 119.25% 127.20% 117.86% 109.13% 98.27% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 24,033 21,000 22,400 20,756 19,217 17,306 17,610 23.01%
  QoQ % 14.45% -6.25% 7.92% 8.01% 11.04% -1.73% -
  Horiz. % 136.47% 119.25% 127.20% 117.86% 109.13% 98.27% 100.00%
NOSH 80,111 75,000 80,000 79,831 80,073 78,666 80,048 0.05%
  QoQ % 6.82% -6.25% 0.21% -0.30% 1.79% -1.73% -
  Horiz. % 100.08% 93.69% 99.94% 99.73% 100.03% 98.27% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.76 % 5.46 % 5.76 % 5.74 % -2.22 % -3.59 % -3.04 % -
  QoQ % 5.49% -5.21% 0.35% 358.56% 38.16% -18.09% -
  Horiz. % -189.47% -179.61% -189.47% -188.82% 73.03% 118.09% 100.00%
ROE 21.62 % 23.10 % 22.05 % 22.95 % -9.28 % -16.26 % -13.36 % -
  QoQ % -6.41% 4.76% -3.92% 347.31% 42.93% -21.71% -
  Horiz. % -161.83% -172.90% -165.04% -171.78% 69.46% 121.71% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 112.68 118.41 107.21 103.96 100.49 99.68 96.83 10.62%
  QoQ % -4.84% 10.45% 3.13% 3.45% 0.81% 2.94% -
  Horiz. % 116.37% 122.29% 110.72% 107.36% 103.78% 102.94% 100.00%
EPS 6.49 6.47 6.17 5.97 -2.23 -3.58 -2.94 -
  QoQ % 0.31% 4.86% 3.35% 367.71% 37.71% -21.77% -
  Horiz. % -220.75% -220.07% -209.86% -203.06% 75.85% 121.77% 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 0.3000 0.2800 0.2800 0.2600 0.2400 0.2200 0.2200 22.95%
  QoQ % 7.14% 0.00% 7.69% 8.33% 9.09% 0.00% -
  Horiz. % 136.36% 127.27% 127.27% 118.18% 109.09% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 38.61 37.98 36.68 35.50 34.42 33.54 33.15 10.69%
  QoQ % 1.66% 3.54% 3.32% 3.14% 2.62% 1.18% -
  Horiz. % 116.47% 114.57% 110.65% 107.09% 103.83% 101.18% 100.00%
EPS 2.22 2.07 2.11 2.04 -0.76 -1.20 -1.01 -
  QoQ % 7.25% -1.90% 3.43% 368.42% 36.67% -18.81% -
  Horiz. % -219.80% -204.95% -208.91% -201.98% 75.25% 118.81% 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 0.1028 0.0898 0.0958 0.0888 0.0822 0.0740 0.0753 23.04%
  QoQ % 14.48% -6.26% 7.88% 8.03% 11.08% -1.73% -
  Horiz. % 136.52% 119.26% 127.22% 117.93% 109.16% 98.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.5000 0.4200 0.5050 0.4050 0.4100 0.3450 0.3300 -
P/RPS 0.44 0.35 0.47 0.39 0.41 0.35 0.34 18.74%
  QoQ % 25.71% -25.53% 20.51% -4.88% 17.14% 2.94% -
  Horiz. % 129.41% 102.94% 138.24% 114.71% 120.59% 102.94% 100.00%
P/EPS 7.71 6.49 8.18 6.79 -18.41 -9.64 -11.23 -
  QoQ % 18.80% -20.66% 20.47% 136.88% -90.98% 14.16% -
  Horiz. % -68.66% -57.79% -72.84% -60.46% 163.94% 85.84% 100.00%
EY 12.97 15.40 12.23 14.73 -5.43 -10.37 -8.91 -
  QoQ % -15.78% 25.92% -16.97% 371.27% 47.64% -16.39% -
  Horiz. % -145.57% -172.84% -137.26% -165.32% 60.94% 116.39% 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 1.67 1.50 1.80 1.56 1.71 1.57 1.50 7.41%
  QoQ % 11.33% -16.67% 15.38% -8.77% 8.92% 4.67% -
  Horiz. % 111.33% 100.00% 120.00% 104.00% 114.00% 104.67% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 27/08/15 26/05/15 26/02/15 21/11/14 28/08/14 20/05/14 -
Price 0.5800 0.4800 0.4800 0.4000 0.4000 0.4150 0.3000 -
P/RPS 0.51 0.41 0.45 0.38 0.40 0.42 0.31 39.32%
  QoQ % 24.39% -8.89% 18.42% -5.00% -4.76% 35.48% -
  Horiz. % 164.52% 132.26% 145.16% 122.58% 129.03% 135.48% 100.00%
P/EPS 8.94 7.42 7.77 6.70 -17.96 -11.60 -10.21 -
  QoQ % 20.49% -4.50% 15.97% 137.31% -54.83% -13.61% -
  Horiz. % -87.56% -72.67% -76.10% -65.62% 175.91% 113.61% 100.00%
EY 11.18 13.48 12.86 14.92 -5.57 -8.62 -9.80 -
  QoQ % -17.06% 4.82% -13.81% 367.86% 35.38% 12.04% -
  Horiz. % -114.08% -137.55% -131.22% -152.24% 56.84% 87.96% 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 1.93 1.71 1.71 1.54 1.67 1.89 1.36 26.26%
  QoQ % 12.87% 0.00% 11.04% -7.78% -11.64% 38.97% -
  Horiz. % 141.91% 125.74% 125.74% 113.24% 122.79% 138.97% 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.
 


 

223  189  453  1397 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 XDL 0.150.00 
 ARMADA 0.395+0.01 
 MYEG 1.240.00 
 DGB 0.0650.00 
 PWRWELL 0.315+0.015 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 HSI-H8T 0.405-0.04 
Partners & Brokers