Highlights

[TPC] QoQ TTM Result on 2018-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     340.95%    YoY -     1,530.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 243,562 230,945 223,171 213,058 188,104 164,786 138,030 45.97%
  QoQ % 5.46% 3.48% 4.75% 13.27% 14.15% 19.38% -
  Horiz. % 176.46% 167.32% 161.68% 154.36% 136.28% 119.38% 100.00%
PBT 19,372 15,530 10,491 4,450 -2,423 79 4,449 166.41%
  QoQ % 24.74% 48.03% 135.75% 283.66% -3,167.09% -98.22% -
  Horiz. % 435.42% 349.07% 235.81% 100.02% -54.46% 1.78% 100.00%
Tax -2,897 -2,352 -1,368 -1,161 1,058 659 48 -
  QoQ % -23.17% -71.93% -17.83% -209.74% 60.55% 1,272.92% -
  Horiz. % -6,035.42% -4,900.00% -2,850.00% -2,418.75% 2,204.17% 1,372.92% 100.00%
NP 16,475 13,178 9,123 3,289 -1,365 738 4,497 137.46%
  QoQ % 25.02% 44.45% 177.38% 340.95% -284.96% -83.59% -
  Horiz. % 366.36% 293.04% 202.87% 73.14% -30.35% 16.41% 100.00%
NP to SH 16,475 13,178 9,123 3,289 -1,365 738 4,497 137.46%
  QoQ % 25.02% 44.45% 177.38% 340.95% -284.96% -83.59% -
  Horiz. % 366.36% 293.04% 202.87% 73.14% -30.35% 16.41% 100.00%
Tax Rate 14.95 % 15.14 % 13.04 % 26.09 % - % -834.18 % -1.08 % -
  QoQ % -1.25% 16.10% -50.02% 0.00% 0.00% -77,138.88% -
  Horiz. % -1,384.26% -1,401.85% -1,207.41% -2,415.74% 0.00% 77,238.88% 100.00%
Total Cost 227,087 217,767 214,048 209,769 189,469 164,048 133,533 42.43%
  QoQ % 4.28% 1.74% 2.04% 10.71% 15.50% 22.85% -
  Horiz. % 170.06% 163.08% 160.30% 157.09% 141.89% 122.85% 100.00%
Net Worth 93,518 93,518 95,856 84,166 77,152 79,490 86,504 5.33%
  QoQ % 0.00% -2.44% 13.89% 9.09% -2.94% -8.11% -
  Horiz. % 108.11% 108.11% 110.81% 97.30% 89.19% 91.89% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 93,518 93,518 95,856 84,166 77,152 79,490 86,504 5.33%
  QoQ % 0.00% -2.44% 13.89% 9.09% -2.94% -8.11% -
  Horiz. % 108.11% 108.11% 110.81% 97.30% 89.19% 91.89% 100.00%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.76 % 5.71 % 4.09 % 1.54 % -0.73 % 0.45 % 3.26 % 62.54%
  QoQ % 18.39% 39.61% 165.58% 310.96% -262.22% -86.20% -
  Horiz. % 207.36% 175.15% 125.46% 47.24% -22.39% 13.80% 100.00%
ROE 17.62 % 14.09 % 9.52 % 3.91 % -1.77 % 0.93 % 5.20 % 125.43%
  QoQ % 25.05% 48.00% 143.48% 320.90% -290.32% -82.12% -
  Horiz. % 338.85% 270.96% 183.08% 75.19% -34.04% 17.88% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 104.18 98.78 95.46 91.13 80.46 70.48 59.04 45.97%
  QoQ % 5.47% 3.48% 4.75% 13.26% 14.16% 19.38% -
  Horiz. % 176.46% 167.31% 161.69% 154.35% 136.28% 119.38% 100.00%
EPS 7.05 5.64 3.90 1.41 -0.58 0.32 1.92 137.82%
  QoQ % 25.00% 44.62% 176.60% 343.10% -281.25% -83.33% -
  Horiz. % 367.19% 293.75% 203.12% 73.44% -30.21% 16.67% 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 0.4000 0.4100 0.3600 0.3300 0.3400 0.3700 5.33%
  QoQ % 0.00% -2.44% 13.89% 9.09% -2.94% -8.11% -
  Horiz. % 108.11% 108.11% 110.81% 97.30% 89.19% 91.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 104.18 98.78 95.46 91.13 80.46 70.48 59.04 45.97%
  QoQ % 5.47% 3.48% 4.75% 13.26% 14.16% 19.38% -
  Horiz. % 176.46% 167.31% 161.69% 154.35% 136.28% 119.38% 100.00%
EPS 7.05 5.64 3.90 1.41 -0.58 0.32 1.92 137.82%
  QoQ % 25.00% 44.62% 176.60% 343.10% -281.25% -83.33% -
  Horiz. % 367.19% 293.75% 203.12% 73.44% -30.21% 16.67% 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 0.4000 0.4100 0.3600 0.3300 0.3400 0.3700 5.33%
  QoQ % 0.00% -2.44% 13.89% 9.09% -2.94% -8.11% -
  Horiz. % 108.11% 108.11% 110.81% 97.30% 89.19% 91.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3200 0.3750 0.4150 0.3350 0.3550 0.3850 0.3800 -
P/RPS 0.31 0.38 0.43 0.37 0.44 0.55 0.64 -38.30%
  QoQ % -18.42% -11.63% 16.22% -15.91% -20.00% -14.06% -
  Horiz. % 48.44% 59.38% 67.19% 57.81% 68.75% 85.94% 100.00%
P/EPS 4.54 6.65 10.64 23.81 -60.80 121.97 19.76 -62.45%
  QoQ % -31.73% -37.50% -55.31% 139.16% -149.85% 517.26% -
  Horiz. % 22.98% 33.65% 53.85% 120.50% -307.69% 617.26% 100.00%
EY 22.02 15.03 9.40 4.20 -1.64 0.82 5.06 166.31%
  QoQ % 46.51% 59.89% 123.81% 356.10% -300.00% -83.79% -
  Horiz. % 435.18% 297.04% 185.77% 83.00% -32.41% 16.21% 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 0.80 0.94 1.01 0.93 1.08 1.13 1.03 -15.49%
  QoQ % -14.89% -6.93% 8.60% -13.89% -4.42% 9.71% -
  Horiz. % 77.67% 91.26% 98.06% 90.29% 104.85% 109.71% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 30/05/19 28/02/19 28/11/18 28/08/18 31/05/18 -
Price 0.3250 0.3500 0.4100 0.4300 0.3600 0.3600 0.3550 -
P/RPS 0.31 0.35 0.43 0.47 0.45 0.51 0.60 -35.59%
  QoQ % -11.43% -18.60% -8.51% 4.44% -11.76% -15.00% -
  Horiz. % 51.67% 58.33% 71.67% 78.33% 75.00% 85.00% 100.00%
P/EPS 4.61 6.21 10.51 30.57 -61.66 114.05 18.46 -60.31%
  QoQ % -25.76% -40.91% -65.62% 149.58% -154.06% 517.82% -
  Horiz. % 24.97% 33.64% 56.93% 165.60% -334.02% 617.82% 100.00%
EY 21.68 16.10 9.52 3.27 -1.62 0.88 5.42 151.77%
  QoQ % 34.66% 69.12% 191.13% 301.85% -284.09% -83.76% -
  Horiz. % 400.00% 297.05% 175.65% 60.33% -29.89% 16.24% 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 0.81 0.88 1.00 1.19 1.09 1.06 0.96 -10.70%
  QoQ % -7.95% -12.00% -15.97% 9.17% 2.83% 10.42% -
  Horiz. % 84.38% 91.67% 104.17% 123.96% 113.54% 110.42% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers