Highlights

[TPC] QoQ TTM Result on 2017-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     88.65%    YoY -     -105.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 188,104 164,786 138,030 106,336 89,553 79,476 80,835 75.51%
  QoQ % 14.15% 19.38% 29.81% 18.74% 12.68% -1.68% -
  Horiz. % 232.70% 203.85% 170.76% 131.55% 110.78% 98.32% 100.00%
PBT -2,423 79 4,449 -1,256 -2,184 -493 -4,244 -31.16%
  QoQ % -3,167.09% -98.22% 454.22% 42.49% -343.00% 88.38% -
  Horiz. % 57.09% -1.86% -104.83% 29.59% 51.46% 11.62% 100.00%
Tax 1,058 659 48 1,026 158 -429 738 27.11%
  QoQ % 60.55% 1,272.92% -95.32% 549.37% 136.83% -158.13% -
  Horiz. % 143.36% 89.30% 6.50% 139.02% 21.41% -58.13% 100.00%
NP -1,365 738 4,497 -230 -2,026 -922 -3,506 -46.65%
  QoQ % -284.96% -83.59% 2,055.22% 88.65% -119.74% 73.70% -
  Horiz. % 38.93% -21.05% -128.27% 6.56% 57.79% 26.30% 100.00%
NP to SH -1,365 738 4,497 -230 -2,026 -922 -3,506 -46.65%
  QoQ % -284.96% -83.59% 2,055.22% 88.65% -119.74% 73.70% -
  Horiz. % 38.93% -21.05% -128.27% 6.56% 57.79% 26.30% 100.00%
Tax Rate - % -834.18 % -1.08 % - % - % - % - % -
  QoQ % 0.00% -77,138.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 77,238.88% 100.00% - - - -
Total Cost 189,469 164,048 133,533 106,566 91,579 80,398 84,341 71.44%
  QoQ % 15.50% 22.85% 25.31% 16.37% 13.91% -4.68% -
  Horiz. % 224.65% 194.51% 158.33% 126.35% 108.58% 95.32% 100.00%
Net Worth 77,152 79,490 86,504 72,476 70,138 70,138 67,722 9.07%
  QoQ % -2.94% -8.11% 19.35% 3.33% 0.00% 3.57% -
  Horiz. % 113.92% 117.38% 127.73% 107.02% 103.57% 103.57% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 77,152 79,490 86,504 72,476 70,138 70,138 67,722 9.07%
  QoQ % -2.94% -8.11% 19.35% 3.33% 0.00% 3.57% -
  Horiz. % 113.92% 117.38% 127.73% 107.02% 103.57% 103.57% 100.00%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 225,741 2.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.57% -
  Horiz. % 103.57% 103.57% 103.57% 103.57% 103.57% 103.57% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -0.73 % 0.45 % 3.26 % -0.22 % -2.26 % -1.16 % -4.34 % -69.50%
  QoQ % -262.22% -86.20% 1,581.82% 90.27% -94.83% 73.27% -
  Horiz. % 16.82% -10.37% -75.12% 5.07% 52.07% 26.73% 100.00%
ROE -1.77 % 0.93 % 5.20 % -0.32 % -2.89 % -1.31 % -5.18 % -51.09%
  QoQ % -290.32% -82.12% 1,725.00% 88.93% -120.61% 74.71% -
  Horiz. % 34.17% -17.95% -100.39% 6.18% 55.79% 25.29% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 80.46 70.48 59.04 45.48 38.30 33.99 35.81 71.46%
  QoQ % 14.16% 19.38% 29.82% 18.75% 12.68% -5.08% -
  Horiz. % 224.69% 196.82% 164.87% 127.00% 106.95% 94.92% 100.00%
EPS -0.58 0.32 1.92 -0.10 -0.87 -0.39 -1.55 -48.04%
  QoQ % -281.25% -83.33% 2,020.00% 88.51% -123.08% 74.84% -
  Horiz. % 37.42% -20.65% -123.87% 6.45% 56.13% 25.16% 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 0.3300 0.3400 0.3700 0.3100 0.3000 0.3000 0.3000 6.55%
  QoQ % -2.94% -8.11% 19.35% 3.33% 0.00% 0.00% -
  Horiz. % 110.00% 113.33% 123.33% 103.33% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 80.46 70.48 59.04 45.48 38.30 33.99 34.58 75.50%
  QoQ % 14.16% 19.38% 29.82% 18.75% 12.68% -1.71% -
  Horiz. % 232.68% 203.82% 170.73% 131.52% 110.76% 98.29% 100.00%
EPS -0.58 0.32 1.92 -0.10 -0.87 -0.39 -1.50 -46.89%
  QoQ % -281.25% -83.33% 2,020.00% 88.51% -123.08% 74.00% -
  Horiz. % 38.67% -21.33% -128.00% 6.67% 58.00% 26.00% 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 0.3300 0.3400 0.3700 0.3100 0.3000 0.3000 0.2897 9.06%
  QoQ % -2.94% -8.11% 19.35% 3.33% 0.00% 3.56% -
  Horiz. % 113.91% 117.36% 127.72% 107.01% 103.56% 103.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.3550 0.3850 0.3800 0.3850 0.4300 0.4050 0.4850 -
P/RPS 0.44 0.55 0.64 0.85 1.12 1.19 1.35 -52.61%
  QoQ % -20.00% -14.06% -24.71% -24.11% -5.88% -11.85% -
  Horiz. % 32.59% 40.74% 47.41% 62.96% 82.96% 88.15% 100.00%
P/EPS -60.80 121.97 19.76 -391.35 -49.62 -102.70 -31.23 55.85%
  QoQ % -149.85% 517.26% 105.05% -688.69% 51.68% -228.85% -
  Horiz. % 194.68% -390.55% -63.27% 1,253.12% 158.89% 328.85% 100.00%
EY -1.64 0.82 5.06 -0.26 -2.02 -0.97 -3.20 -35.93%
  QoQ % -300.00% -83.79% 2,046.15% 87.13% -108.25% 69.69% -
  Horiz. % 51.25% -25.62% -158.12% 8.12% 63.12% 30.31% 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 1.08 1.13 1.03 1.24 1.43 1.35 1.62 -23.67%
  QoQ % -4.42% 9.71% -16.94% -13.29% 5.93% -16.67% -
  Horiz. % 66.67% 69.75% 63.58% 76.54% 88.27% 83.33% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 31/05/18 28/02/18 27/11/17 29/08/17 30/05/17 -
Price 0.3600 0.3600 0.3550 0.4000 0.3900 0.4100 0.4600 -
P/RPS 0.45 0.51 0.60 0.88 1.02 1.21 1.28 -50.16%
  QoQ % -11.76% -15.00% -31.82% -13.73% -15.70% -5.47% -
  Horiz. % 35.16% 39.84% 46.88% 68.75% 79.69% 94.53% 100.00%
P/EPS -61.66 114.05 18.46 -406.60 -45.00 -103.97 -29.62 62.96%
  QoQ % -154.06% 517.82% 104.54% -803.56% 56.72% -251.01% -
  Horiz. % 208.17% -385.04% -62.32% 1,372.72% 151.92% 351.01% 100.00%
EY -1.62 0.88 5.42 -0.25 -2.22 -0.96 -3.38 -38.73%
  QoQ % -284.09% -83.76% 2,268.00% 88.74% -131.25% 71.60% -
  Horiz. % 47.93% -26.04% -160.36% 7.40% 65.68% 28.40% 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 1.09 1.06 0.96 1.29 1.30 1.37 1.53 -20.22%
  QoQ % 2.83% 10.42% -25.58% -0.77% -5.11% -10.46% -
  Horiz. % 71.24% 69.28% 62.75% 84.31% 84.97% 89.54% 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.
 


 

208  533  496  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.17-0.13 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 XOX 0.055+0.005 
 MTOUCHE 0.165-0.01 
 IRIS 0.1450.00 
 AIRASIA 1.12-0.04 
 PWRWELL 0.355-0.02 
 GAMUDA 3.61-0.37 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers