Highlights

[TPC] QoQ TTM Result on 2018-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     2,055.22%    YoY -     228.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 213,058 188,104 164,786 138,030 106,336 89,553 79,476 92.63%
  QoQ % 13.27% 14.15% 19.38% 29.81% 18.74% 12.68% -
  Horiz. % 268.08% 236.68% 207.34% 173.68% 133.80% 112.68% 100.00%
PBT 4,450 -2,423 79 4,449 -1,256 -2,184 -493 -
  QoQ % 283.66% -3,167.09% -98.22% 454.22% 42.49% -343.00% -
  Horiz. % -902.64% 491.48% -16.02% -902.43% 254.77% 443.00% 100.00%
Tax -1,161 1,058 659 48 1,026 158 -429 93.85%
  QoQ % -209.74% 60.55% 1,272.92% -95.32% 549.37% 136.83% -
  Horiz. % 270.63% -246.62% -153.61% -11.19% -239.16% -36.83% 100.00%
NP 3,289 -1,365 738 4,497 -230 -2,026 -922 -
  QoQ % 340.95% -284.96% -83.59% 2,055.22% 88.65% -119.74% -
  Horiz. % -356.72% 148.05% -80.04% -487.74% 24.95% 219.74% 100.00%
NP to SH 3,289 -1,365 738 4,497 -230 -2,026 -922 -
  QoQ % 340.95% -284.96% -83.59% 2,055.22% 88.65% -119.74% -
  Horiz. % -356.72% 148.05% -80.04% -487.74% 24.95% 219.74% 100.00%
Tax Rate 26.09 % - % -834.18 % -1.08 % - % - % - % -
  QoQ % 0.00% 0.00% -77,138.88% 0.00% 0.00% 0.00% -
  Horiz. % -2,415.74% 0.00% 77,238.88% 100.00% - - -
Total Cost 209,769 189,469 164,048 133,533 106,566 91,579 80,398 89.19%
  QoQ % 10.71% 15.50% 22.85% 25.31% 16.37% 13.91% -
  Horiz. % 260.91% 235.66% 204.04% 166.09% 132.55% 113.91% 100.00%
Net Worth 84,166 77,152 79,490 86,504 72,476 70,138 70,138 12.89%
  QoQ % 9.09% -2.94% -8.11% 19.35% 3.33% 0.00% -
  Horiz. % 120.00% 110.00% 113.33% 123.33% 103.33% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 84,166 77,152 79,490 86,504 72,476 70,138 70,138 12.89%
  QoQ % 9.09% -2.94% -8.11% 19.35% 3.33% 0.00% -
  Horiz. % 120.00% 110.00% 113.33% 123.33% 103.33% 100.00% 100.00%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 0.00%
  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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.54 % -0.73 % 0.45 % 3.26 % -0.22 % -2.26 % -1.16 % -
  QoQ % 310.96% -262.22% -86.20% 1,581.82% 90.27% -94.83% -
  Horiz. % -132.76% 62.93% -38.79% -281.03% 18.97% 194.83% 100.00%
ROE 3.91 % -1.77 % 0.93 % 5.20 % -0.32 % -2.89 % -1.31 % -
  QoQ % 320.90% -290.32% -82.12% 1,725.00% 88.93% -120.61% -
  Horiz. % -298.47% 135.11% -70.99% -396.95% 24.43% 220.61% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 91.13 80.46 70.48 59.04 45.48 38.30 33.99 92.65%
  QoQ % 13.26% 14.16% 19.38% 29.82% 18.75% 12.68% -
  Horiz. % 268.11% 236.72% 207.36% 173.70% 133.80% 112.68% 100.00%
EPS 1.41 -0.58 0.32 1.92 -0.10 -0.87 -0.39 -
  QoQ % 343.10% -281.25% -83.33% 2,020.00% 88.51% -123.08% -
  Horiz. % -361.54% 148.72% -82.05% -492.31% 25.64% 223.08% 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 0.3600 0.3300 0.3400 0.3700 0.3100 0.3000 0.3000 12.89%
  QoQ % 9.09% -2.94% -8.11% 19.35% 3.33% 0.00% -
  Horiz. % 120.00% 110.00% 113.33% 123.33% 103.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 91.13 80.46 70.48 59.04 45.48 38.30 33.99 92.65%
  QoQ % 13.26% 14.16% 19.38% 29.82% 18.75% 12.68% -
  Horiz. % 268.11% 236.72% 207.36% 173.70% 133.80% 112.68% 100.00%
EPS 1.41 -0.58 0.32 1.92 -0.10 -0.87 -0.39 -
  QoQ % 343.10% -281.25% -83.33% 2,020.00% 88.51% -123.08% -
  Horiz. % -361.54% 148.72% -82.05% -492.31% 25.64% 223.08% 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 0.3600 0.3300 0.3400 0.3700 0.3100 0.3000 0.3000 12.89%
  QoQ % 9.09% -2.94% -8.11% 19.35% 3.33% 0.00% -
  Horiz. % 120.00% 110.00% 113.33% 123.33% 103.33% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.3350 0.3550 0.3850 0.3800 0.3850 0.4300 0.4050 -
P/RPS 0.37 0.44 0.55 0.64 0.85 1.12 1.19 -54.01%
  QoQ % -15.91% -20.00% -14.06% -24.71% -24.11% -5.88% -
  Horiz. % 31.09% 36.97% 46.22% 53.78% 71.43% 94.12% 100.00%
P/EPS 23.81 -60.80 121.97 19.76 -391.35 -49.62 -102.70 -
  QoQ % 139.16% -149.85% 517.26% 105.05% -688.69% 51.68% -
  Horiz. % -23.18% 59.20% -118.76% -19.24% 381.06% 48.32% 100.00%
EY 4.20 -1.64 0.82 5.06 -0.26 -2.02 -0.97 -
  QoQ % 356.10% -300.00% -83.79% 2,046.15% 87.13% -108.25% -
  Horiz. % -432.99% 169.07% -84.54% -521.65% 26.80% 208.25% 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 0.93 1.08 1.13 1.03 1.24 1.43 1.35 -21.95%
  QoQ % -13.89% -4.42% 9.71% -16.94% -13.29% 5.93% -
  Horiz. % 68.89% 80.00% 83.70% 76.30% 91.85% 105.93% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 28/08/18 31/05/18 28/02/18 27/11/17 29/08/17 -
Price 0.4300 0.3600 0.3600 0.3550 0.4000 0.3900 0.4100 -
P/RPS 0.47 0.45 0.51 0.60 0.88 1.02 1.21 -46.67%
  QoQ % 4.44% -11.76% -15.00% -31.82% -13.73% -15.70% -
  Horiz. % 38.84% 37.19% 42.15% 49.59% 72.73% 84.30% 100.00%
P/EPS 30.57 -61.66 114.05 18.46 -406.60 -45.00 -103.97 -
  QoQ % 149.58% -154.06% 517.82% 104.54% -803.56% 56.72% -
  Horiz. % -29.40% 59.31% -109.70% -17.76% 391.07% 43.28% 100.00%
EY 3.27 -1.62 0.88 5.42 -0.25 -2.22 -0.96 -
  QoQ % 301.85% -284.09% -83.76% 2,268.00% 88.74% -131.25% -
  Horiz. % -340.62% 168.75% -91.67% -564.58% 26.04% 231.25% 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 1.19 1.09 1.06 0.96 1.29 1.30 1.37 -8.94%
  QoQ % 9.17% 2.83% 10.42% -25.58% -0.77% -5.11% -
  Horiz. % 86.86% 79.56% 77.37% 70.07% 94.16% 94.89% 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