Highlights

[TPC] QoQ TTM Result on 2017-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -189.53%    YoY -     -220.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 106,336 89,553 79,476 80,835 82,686 85,039 85,601 15.51%
  QoQ % 18.74% 12.68% -1.68% -2.24% -2.77% -0.66% -
  Horiz. % 124.22% 104.62% 92.84% 94.43% 96.59% 99.34% 100.00%
PBT -1,256 -2,184 -493 -4,244 5,460 5,565 5,226 -
  QoQ % 42.49% -343.00% 88.38% -177.73% -1.89% 6.49% -
  Horiz. % -24.03% -41.79% -9.43% -81.21% 104.48% 106.49% 100.00%
Tax 1,026 158 -429 738 -1,544 -1,906 -1,319 -
  QoQ % 549.37% 136.83% -158.13% 147.80% 18.99% -44.50% -
  Horiz. % -77.79% -11.98% 32.52% -55.95% 117.06% 144.50% 100.00%
NP -230 -2,026 -922 -3,506 3,916 3,659 3,907 -
  QoQ % 88.65% -119.74% 73.70% -189.53% 7.02% -6.35% -
  Horiz. % -5.89% -51.86% -23.60% -89.74% 100.23% 93.65% 100.00%
NP to SH -230 -2,026 -922 -3,506 3,916 3,659 3,907 -
  QoQ % 88.65% -119.74% 73.70% -189.53% 7.02% -6.35% -
  Horiz. % -5.89% -51.86% -23.60% -89.74% 100.23% 93.65% 100.00%
Tax Rate - % - % - % - % 28.28 % 34.25 % 25.24 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -17.43% 35.70% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 112.04% 135.70% 100.00%
Total Cost 106,566 91,579 80,398 84,341 78,770 81,380 81,694 19.33%
  QoQ % 16.37% 13.91% -4.68% 7.07% -3.21% -0.38% -
  Horiz. % 130.45% 112.10% 98.41% 103.24% 96.42% 99.62% 100.00%
Net Worth 72,476 70,138 70,138 67,722 66,249 77,135 61,432 11.62%
  QoQ % 3.33% 0.00% 3.57% 2.22% -14.11% 25.56% -
  Horiz. % 117.98% 114.17% 114.17% 110.24% 107.84% 125.56% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 72,476 70,138 70,138 67,722 66,249 77,135 61,432 11.62%
  QoQ % 3.33% 0.00% 3.57% 2.22% -14.11% 25.56% -
  Horiz. % 117.98% 114.17% 114.17% 110.24% 107.84% 125.56% 100.00%
NOSH 233,795 233,795 233,795 225,741 220,833 220,386 211,836 6.78%
  QoQ % 0.00% 0.00% 3.57% 2.22% 0.20% 4.04% -
  Horiz. % 110.37% 110.37% 110.37% 106.56% 104.25% 104.04% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -0.22 % -2.26 % -1.16 % -4.34 % 4.74 % 4.30 % 4.56 % -
  QoQ % 90.27% -94.83% 73.27% -191.56% 10.23% -5.70% -
  Horiz. % -4.82% -49.56% -25.44% -95.18% 103.95% 94.30% 100.00%
ROE -0.32 % -2.89 % -1.31 % -5.18 % 5.91 % 4.74 % 6.36 % -
  QoQ % 88.93% -120.61% 74.71% -187.65% 24.68% -25.47% -
  Horiz. % -5.03% -45.44% -20.60% -81.45% 92.92% 74.53% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.48 38.30 33.99 35.81 37.44 38.59 40.41 8.18%
  QoQ % 18.75% 12.68% -5.08% -4.35% -2.98% -4.50% -
  Horiz. % 112.55% 94.78% 84.11% 88.62% 92.65% 95.50% 100.00%
EPS -0.10 -0.87 -0.39 -1.55 1.77 1.66 1.84 -
  QoQ % 88.51% -123.08% 74.84% -187.57% 6.63% -9.78% -
  Horiz. % -5.43% -47.28% -21.20% -84.24% 96.20% 90.22% 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 0.3000 0.3000 0.3000 0.3500 0.2900 4.53%
  QoQ % 3.33% 0.00% 0.00% 0.00% -14.29% 20.69% -
  Horiz. % 106.90% 103.45% 103.45% 103.45% 103.45% 120.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.48 38.30 33.99 34.58 35.37 36.37 36.61 15.52%
  QoQ % 18.75% 12.68% -1.71% -2.23% -2.75% -0.66% -
  Horiz. % 124.23% 104.62% 92.84% 94.46% 96.61% 99.34% 100.00%
EPS -0.10 -0.87 -0.39 -1.50 1.67 1.57 1.67 -
  QoQ % 88.51% -123.08% 74.00% -189.82% 6.37% -5.99% -
  Horiz. % -5.99% -52.10% -23.35% -89.82% 100.00% 94.01% 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 0.3000 0.2897 0.2834 0.3299 0.2628 11.61%
  QoQ % 3.33% 0.00% 3.56% 2.22% -14.10% 25.53% -
  Horiz. % 117.96% 114.16% 114.16% 110.24% 107.84% 125.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.3850 0.4300 0.4050 0.4850 0.4950 0.4650 0.4250 -
P/RPS 0.85 1.12 1.19 1.35 1.32 1.21 1.05 -13.11%
  QoQ % -24.11% -5.88% -11.85% 2.27% 9.09% 15.24% -
  Horiz. % 80.95% 106.67% 113.33% 128.57% 125.71% 115.24% 100.00%
P/EPS -391.35 -49.62 -102.70 -31.23 27.91 28.01 23.04 -
  QoQ % -688.69% 51.68% -228.85% -211.90% -0.36% 21.57% -
  Horiz. % -1,698.57% -215.36% -445.75% -135.55% 121.14% 121.57% 100.00%
EY -0.26 -2.02 -0.97 -3.20 3.58 3.57 4.34 -
  QoQ % 87.13% -108.25% 69.69% -189.39% 0.28% -17.74% -
  Horiz. % -5.99% -46.54% -22.35% -73.73% 82.49% 82.26% 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 1.24 1.43 1.35 1.62 1.65 1.33 1.47 -10.70%
  QoQ % -13.29% 5.93% -16.67% -1.82% 24.06% -9.52% -
  Horiz. % 84.35% 97.28% 91.84% 110.20% 112.24% 90.48% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 29/08/17 30/05/17 28/02/17 22/11/16 22/08/16 -
Price 0.4000 0.3900 0.4100 0.4600 0.5000 0.5300 0.4650 -
P/RPS 0.88 1.02 1.21 1.28 1.34 1.37 1.15 -16.30%
  QoQ % -13.73% -15.70% -5.47% -4.48% -2.19% 19.13% -
  Horiz. % 76.52% 88.70% 105.22% 111.30% 116.52% 119.13% 100.00%
P/EPS -406.60 -45.00 -103.97 -29.62 28.20 31.92 25.21 -
  QoQ % -803.56% 56.72% -251.01% -205.04% -11.65% 26.62% -
  Horiz. % -1,612.85% -178.50% -412.42% -117.49% 111.86% 126.62% 100.00%
EY -0.25 -2.22 -0.96 -3.38 3.55 3.13 3.97 -
  QoQ % 88.74% -131.25% 71.60% -195.21% 13.42% -21.16% -
  Horiz. % -6.30% -55.92% -24.18% -85.14% 89.42% 78.84% 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 1.29 1.30 1.37 1.53 1.67 1.51 1.60 -13.34%
  QoQ % -0.77% -5.11% -10.46% -8.38% 10.60% -5.63% -
  Horiz. % 80.62% 81.25% 85.62% 95.62% 104.37% 94.38% 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