Highlights

[TPC] QoQ TTM Result on 2016-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     7.02%    YoY -     2.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 89,553 79,476 80,835 82,686 85,039 85,601 86,128 2.63%
  QoQ % 12.68% -1.68% -2.24% -2.77% -0.66% -0.61% -
  Horiz. % 103.98% 92.28% 93.85% 96.00% 98.74% 99.39% 100.00%
PBT -2,184 -493 -4,244 5,460 5,565 5,226 3,630 -
  QoQ % -343.00% 88.38% -177.73% -1.89% 6.49% 43.97% -
  Horiz. % -60.17% -13.58% -116.91% 150.41% 153.31% 143.97% 100.00%
Tax 158 -429 738 -1,544 -1,906 -1,319 -731 -
  QoQ % 136.83% -158.13% 147.80% 18.99% -44.50% -80.44% -
  Horiz. % -21.61% 58.69% -100.96% 211.22% 260.74% 180.44% 100.00%
NP -2,026 -922 -3,506 3,916 3,659 3,907 2,899 -
  QoQ % -119.74% 73.70% -189.53% 7.02% -6.35% 34.77% -
  Horiz. % -69.89% -31.80% -120.94% 135.08% 126.22% 134.77% 100.00%
NP to SH -2,026 -922 -3,506 3,916 3,659 3,907 2,899 -
  QoQ % -119.74% 73.70% -189.53% 7.02% -6.35% 34.77% -
  Horiz. % -69.89% -31.80% -120.94% 135.08% 126.22% 134.77% 100.00%
Tax Rate - % - % - % 28.28 % 34.25 % 25.24 % 20.14 % -
  QoQ % 0.00% 0.00% 0.00% -17.43% 35.70% 25.32% -
  Horiz. % 0.00% 0.00% 0.00% 140.42% 170.06% 125.32% 100.00%
Total Cost 91,579 80,398 84,341 78,770 81,380 81,694 83,229 6.58%
  QoQ % 13.91% -4.68% 7.07% -3.21% -0.38% -1.84% -
  Horiz. % 110.03% 96.60% 101.34% 94.64% 97.78% 98.16% 100.00%
Net Worth 70,138 70,138 67,722 66,249 77,135 61,432 50,699 24.13%
  QoQ % 0.00% 3.57% 2.22% -14.11% 25.56% 21.17% -
  Horiz. % 138.34% 138.34% 133.57% 130.67% 152.14% 121.17% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 70,138 70,138 67,722 66,249 77,135 61,432 50,699 24.13%
  QoQ % 0.00% 3.57% 2.22% -14.11% 25.56% 21.17% -
  Horiz. % 138.34% 138.34% 133.57% 130.67% 152.14% 121.17% 100.00%
NOSH 233,795 233,795 225,741 220,833 220,386 211,836 194,999 12.85%
  QoQ % 0.00% 3.57% 2.22% 0.20% 4.04% 8.63% -
  Horiz. % 119.89% 119.89% 115.76% 113.25% 113.02% 108.63% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -2.26 % -1.16 % -4.34 % 4.74 % 4.30 % 4.56 % 3.37 % -
  QoQ % -94.83% 73.27% -191.56% 10.23% -5.70% 35.31% -
  Horiz. % -67.06% -34.42% -128.78% 140.65% 127.60% 135.31% 100.00%
ROE -2.89 % -1.31 % -5.18 % 5.91 % 4.74 % 6.36 % 5.72 % -
  QoQ % -120.61% 74.71% -187.65% 24.68% -25.47% 11.19% -
  Horiz. % -50.52% -22.90% -90.56% 103.32% 82.87% 111.19% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 38.30 33.99 35.81 37.44 38.59 40.41 44.17 -9.06%
  QoQ % 12.68% -5.08% -4.35% -2.98% -4.50% -8.51% -
  Horiz. % 86.71% 76.95% 81.07% 84.76% 87.37% 91.49% 100.00%
EPS -0.87 -0.39 -1.55 1.77 1.66 1.84 1.49 -
  QoQ % -123.08% 74.84% -187.57% 6.63% -9.78% 23.49% -
  Horiz. % -58.39% -26.17% -104.03% 118.79% 111.41% 123.49% 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 0.3000 0.3000 0.3000 0.3000 0.3500 0.2900 0.2600 10.00%
  QoQ % 0.00% 0.00% 0.00% -14.29% 20.69% 11.54% -
  Horiz. % 115.38% 115.38% 115.38% 115.38% 134.62% 111.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 38.30 33.99 34.58 35.37 36.37 36.61 36.84 2.62%
  QoQ % 12.68% -1.71% -2.23% -2.75% -0.66% -0.62% -
  Horiz. % 103.96% 92.26% 93.87% 96.01% 98.72% 99.38% 100.00%
EPS -0.87 -0.39 -1.50 1.67 1.57 1.67 1.24 -
  QoQ % -123.08% 74.00% -189.82% 6.37% -5.99% 34.68% -
  Horiz. % -70.16% -31.45% -120.97% 134.68% 126.61% 134.68% 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 0.3000 0.2897 0.2834 0.3299 0.2628 0.2169 24.11%
  QoQ % 0.00% 3.56% 2.22% -14.10% 25.53% 21.16% -
  Horiz. % 138.31% 138.31% 133.56% 130.66% 152.10% 121.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.4300 0.4050 0.4850 0.4950 0.4650 0.4250 0.4050 -
P/RPS 1.12 1.19 1.35 1.32 1.21 1.05 0.92 14.00%
  QoQ % -5.88% -11.85% 2.27% 9.09% 15.24% 14.13% -
  Horiz. % 121.74% 129.35% 146.74% 143.48% 131.52% 114.13% 100.00%
P/EPS -49.62 -102.70 -31.23 27.91 28.01 23.04 27.24 -
  QoQ % 51.68% -228.85% -211.90% -0.36% 21.57% -15.42% -
  Horiz. % -182.16% -377.02% -114.65% 102.46% 102.83% 84.58% 100.00%
EY -2.02 -0.97 -3.20 3.58 3.57 4.34 3.67 -
  QoQ % -108.25% 69.69% -189.39% 0.28% -17.74% 18.26% -
  Horiz. % -55.04% -26.43% -87.19% 97.55% 97.28% 118.26% 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 1.43 1.35 1.62 1.65 1.33 1.47 1.56 -5.63%
  QoQ % 5.93% -16.67% -1.82% 24.06% -9.52% -5.77% -
  Horiz. % 91.67% 86.54% 103.85% 105.77% 85.26% 94.23% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 29/08/17 30/05/17 28/02/17 22/11/16 22/08/16 25/05/16 -
Price 0.3900 0.4100 0.4600 0.5000 0.5300 0.4650 0.4700 -
P/RPS 1.02 1.21 1.28 1.34 1.37 1.15 1.06 -2.53%
  QoQ % -15.70% -5.47% -4.48% -2.19% 19.13% 8.49% -
  Horiz. % 96.23% 114.15% 120.75% 126.42% 129.25% 108.49% 100.00%
P/EPS -45.00 -103.97 -29.62 28.20 31.92 25.21 31.61 -
  QoQ % 56.72% -251.01% -205.04% -11.65% 26.62% -20.25% -
  Horiz. % -142.36% -328.91% -93.70% 89.21% 100.98% 79.75% 100.00%
EY -2.22 -0.96 -3.38 3.55 3.13 3.97 3.16 -
  QoQ % -131.25% 71.60% -195.21% 13.42% -21.16% 25.63% -
  Horiz. % -70.25% -30.38% -106.96% 112.34% 99.05% 125.63% 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 1.30 1.37 1.53 1.67 1.51 1.60 1.81 -19.78%
  QoQ % -5.11% -10.46% -8.38% 10.60% -5.63% -11.60% -
  Horiz. % 71.82% 75.69% 84.53% 92.27% 83.43% 88.40% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers