Highlights

[TPC] QoQ TTM Result on 2015-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     3.67%    YoY -     309.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 89,073 90,266 88,806 85,765 82,991 80,465 78,414 8.84%
  QoQ % -1.32% 1.64% 3.55% 3.34% 3.14% 2.62% -
  Horiz. % 113.59% 115.11% 113.25% 109.37% 105.84% 102.62% 100.00%
PBT 4,038 4,842 4,497 4,585 4,410 -1,783 -2,814 -
  QoQ % -16.60% 7.67% -1.92% 3.97% 347.34% 36.64% -
  Horiz. % -143.50% -172.07% -159.81% -162.94% -156.72% 63.36% 100.00%
Tax -204 354 354 354 354 0 0 -
  QoQ % -157.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -57.63% 100.00% 100.00% 100.00% 100.00% - -
NP 3,834 5,196 4,851 4,939 4,764 -1,783 -2,814 -
  QoQ % -26.21% 7.11% -1.78% 3.67% 367.19% 36.64% -
  Horiz. % -136.25% -184.65% -172.39% -175.52% -169.30% 63.36% 100.00%
NP to SH 3,834 5,196 4,851 4,939 4,764 -1,783 -2,814 -
  QoQ % -26.21% 7.11% -1.78% 3.67% 367.19% 36.64% -
  Horiz. % -136.25% -184.65% -172.39% -175.52% -169.30% 63.36% 100.00%
Tax Rate 5.05 % -7.31 % -7.87 % -7.72 % -8.03 % - % - % -
  QoQ % 169.08% 7.12% -1.94% 3.86% 0.00% 0.00% -
  Horiz. % -62.89% 91.03% 98.01% 96.14% 100.00% - -
Total Cost 85,239 85,070 83,955 80,826 78,227 82,248 81,228 3.26%
  QoQ % 0.20% 1.33% 3.87% 3.32% -4.89% 1.26% -
  Horiz. % 104.94% 104.73% 103.36% 99.51% 96.31% 101.26% 100.00%
Net Worth 24,892 24,033 21,000 22,400 20,756 19,217 17,306 27.34%
  QoQ % 3.57% 14.45% -6.25% 7.92% 8.01% 11.04% -
  Horiz. % 143.83% 138.87% 121.34% 129.43% 119.93% 111.04% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 24,892 24,033 21,000 22,400 20,756 19,217 17,306 27.34%
  QoQ % 3.57% 14.45% -6.25% 7.92% 8.01% 11.04% -
  Horiz. % 143.83% 138.87% 121.34% 129.43% 119.93% 111.04% 100.00%
NOSH 80,298 80,111 75,000 80,000 79,831 80,073 78,666 1.37%
  QoQ % 0.23% 6.82% -6.25% 0.21% -0.30% 1.79% -
  Horiz. % 102.07% 101.84% 95.34% 101.69% 101.48% 101.79% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.30 % 5.76 % 5.46 % 5.76 % 5.74 % -2.22 % -3.59 % -
  QoQ % -25.35% 5.49% -5.21% 0.35% 358.56% 38.16% -
  Horiz. % -119.78% -160.45% -152.09% -160.45% -159.89% 61.84% 100.00%
ROE 15.40 % 21.62 % 23.10 % 22.05 % 22.95 % -9.28 % -16.26 % -
  QoQ % -28.77% -6.41% 4.76% -3.92% 347.31% 42.93% -
  Horiz. % -94.71% -132.96% -142.07% -135.61% -141.14% 57.07% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 110.93 112.68 118.41 107.21 103.96 100.49 99.68 7.37%
  QoQ % -1.55% -4.84% 10.45% 3.13% 3.45% 0.81% -
  Horiz. % 111.29% 113.04% 118.79% 107.55% 104.29% 100.81% 100.00%
EPS 4.77 6.49 6.47 6.17 5.97 -2.23 -3.58 -
  QoQ % -26.50% 0.31% 4.86% 3.35% 367.71% 37.71% -
  Horiz. % -133.24% -181.28% -180.73% -172.35% -166.76% 62.29% 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 0.3100 0.3000 0.2800 0.2800 0.2600 0.2400 0.2200 25.61%
  QoQ % 3.33% 7.14% 0.00% 7.69% 8.33% 9.09% -
  Horiz. % 140.91% 136.36% 127.27% 127.27% 118.18% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.10 38.61 37.98 36.68 35.50 34.42 33.54 8.84%
  QoQ % -1.32% 1.66% 3.54% 3.32% 3.14% 2.62% -
  Horiz. % 113.60% 115.12% 113.24% 109.36% 105.84% 102.62% 100.00%
EPS 1.64 2.22 2.07 2.11 2.04 -0.76 -1.20 -
  QoQ % -26.13% 7.25% -1.90% 3.43% 368.42% 36.67% -
  Horiz. % -136.67% -185.00% -172.50% -175.83% -170.00% 63.33% 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 0.1065 0.1028 0.0898 0.0958 0.0888 0.0822 0.0740 27.39%
  QoQ % 3.60% 14.48% -6.26% 7.88% 8.03% 11.08% -
  Horiz. % 143.92% 138.92% 121.35% 129.46% 120.00% 111.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3750 0.5000 0.4200 0.5050 0.4050 0.4100 0.3450 -
P/RPS 0.34 0.44 0.35 0.47 0.39 0.41 0.35 -1.91%
  QoQ % -22.73% 25.71% -25.53% 20.51% -4.88% 17.14% -
  Horiz. % 97.14% 125.71% 100.00% 134.29% 111.43% 117.14% 100.00%
P/EPS 7.85 7.71 6.49 8.18 6.79 -18.41 -9.64 -
  QoQ % 1.82% 18.80% -20.66% 20.47% 136.88% -90.98% -
  Horiz. % -81.43% -79.98% -67.32% -84.85% -70.44% 190.98% 100.00%
EY 12.73 12.97 15.40 12.23 14.73 -5.43 -10.37 -
  QoQ % -1.85% -15.78% 25.92% -16.97% 371.27% 47.64% -
  Horiz. % -122.76% -125.07% -148.51% -117.94% -142.04% 52.36% 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 1.21 1.67 1.50 1.80 1.56 1.71 1.57 -15.90%
  QoQ % -27.54% 11.33% -16.67% 15.38% -8.77% 8.92% -
  Horiz. % 77.07% 106.37% 95.54% 114.65% 99.36% 108.92% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 27/08/15 26/05/15 26/02/15 21/11/14 28/08/14 -
Price 0.3950 0.5800 0.4800 0.4800 0.4000 0.4000 0.4150 -
P/RPS 0.36 0.51 0.41 0.45 0.38 0.40 0.42 -9.74%
  QoQ % -29.41% 24.39% -8.89% 18.42% -5.00% -4.76% -
  Horiz. % 85.71% 121.43% 97.62% 107.14% 90.48% 95.24% 100.00%
P/EPS 8.27 8.94 7.42 7.77 6.70 -17.96 -11.60 -
  QoQ % -7.49% 20.49% -4.50% 15.97% 137.31% -54.83% -
  Horiz. % -71.29% -77.07% -63.97% -66.98% -57.76% 154.83% 100.00%
EY 12.09 11.18 13.48 12.86 14.92 -5.57 -8.62 -
  QoQ % 8.14% -17.06% 4.82% -13.81% 367.86% 35.38% -
  Horiz. % -140.26% -129.70% -156.38% -149.19% -173.09% 64.62% 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 1.27 1.93 1.71 1.71 1.54 1.67 1.89 -23.23%
  QoQ % -34.20% 12.87% 0.00% 11.04% -7.78% -11.64% -
  Horiz. % 67.20% 102.12% 90.48% 90.48% 81.48% 88.36% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers