Highlights

[TPC] YoY Annual (Unaudited) 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 YoY -     1,530.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 213,058 106,336 82,686 89,073 83,608 73,231 46,634 28.80%
  YoY % 100.36% 28.60% -7.17% 6.54% 14.17% 57.03% -
  Horiz. % 456.87% 228.02% 177.31% 191.00% 179.29% 157.03% 100.00%
PBT 4,450 -1,256 5,425 4,038 4,432 -4,073 -13,215 -
  YoY % 454.30% -123.15% 34.35% -8.89% 208.81% 69.18% -
  Horiz. % -33.67% 9.50% -41.05% -30.56% -33.54% 30.82% 100.00%
Tax -1,161 1,026 -1,538 -204 332 0 13 -
  YoY % -213.16% 166.71% -653.92% -161.45% 0.00% 0.00% -
  Horiz. % -8,930.77% 7,892.31% -11,830.77% -1,569.23% 2,553.85% 0.00% 100.00%
NP 3,289 -230 3,887 3,834 4,764 -4,073 -13,202 -
  YoY % 1,530.00% -105.92% 1.38% -19.52% 216.97% 69.15% -
  Horiz. % -24.91% 1.74% -29.44% -29.04% -36.09% 30.85% 100.00%
NP to SH 3,289 -230 3,887 3,834 4,764 -4,073 -13,202 -
  YoY % 1,530.00% -105.92% 1.38% -19.52% 216.97% 69.15% -
  Horiz. % -24.91% 1.74% -29.44% -29.04% -36.09% 30.85% 100.00%
Tax Rate 26.09 % - % 28.35 % 5.05 % -7.49 % - % - % -
  YoY % 0.00% 0.00% 461.39% 167.42% 0.00% 0.00% -
  Horiz. % -348.33% 0.00% -378.50% -67.42% 100.00% - -
Total Cost 209,769 106,566 78,799 85,239 78,844 77,304 59,836 23.24%
  YoY % 96.84% 35.24% -7.56% 8.11% 1.99% 29.19% -
  Horiz. % 350.57% 178.10% 131.69% 142.45% 131.77% 129.19% 100.00%
Net Worth 84,166 72,476 69,369 24,812 20,782 16,003 20,025 27.02%
  YoY % 16.13% 4.48% 179.57% 19.39% 29.86% -20.08% -
  Horiz. % 420.29% 361.92% 346.40% 123.91% 103.78% 79.92% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 84,166 72,476 69,369 24,812 20,782 16,003 20,025 27.02%
  YoY % 16.13% 4.48% 179.57% 19.39% 29.86% -20.08% -
  Horiz. % 420.29% 361.92% 346.40% 123.91% 103.78% 79.92% 100.00%
NOSH 233,795 233,795 223,771 80,041 79,932 80,019 80,103 19.54%
  YoY % 0.00% 4.48% 179.57% 0.14% -0.11% -0.10% -
  Horiz. % 291.87% 291.87% 279.35% 99.92% 99.79% 99.90% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.54 % -0.22 % 4.70 % 4.30 % 5.70 % -5.56 % -28.31 % -
  YoY % 800.00% -104.68% 9.30% -24.56% 202.52% 80.36% -
  Horiz. % -5.44% 0.78% -16.60% -15.19% -20.13% 19.64% 100.00%
ROE 3.91 % -0.32 % 5.60 % 15.45 % 22.92 % -25.45 % -65.93 % -
  YoY % 1,321.88% -105.71% -63.75% -32.59% 190.06% 61.40% -
  Horiz. % -5.93% 0.49% -8.49% -23.43% -34.76% 38.60% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 91.13 45.48 36.95 111.28 104.60 91.52 58.22 7.75%
  YoY % 100.37% 23.09% -66.80% 6.39% 14.29% 57.20% -
  Horiz. % 156.53% 78.12% 63.47% 191.14% 179.66% 157.20% 100.00%
EPS 1.41 -0.10 1.74 4.79 5.96 -5.09 -16.50 -
  YoY % 1,510.00% -105.75% -63.67% -19.63% 217.09% 69.15% -
  Horiz. % -8.55% 0.61% -10.55% -29.03% -36.12% 30.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3600 0.3100 0.3100 0.3100 0.2600 0.2000 0.2500 6.26%
  YoY % 16.13% 0.00% 0.00% 19.23% 30.00% -20.00% -
  Horiz. % 144.00% 124.00% 124.00% 124.00% 104.00% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 91.13 45.48 35.37 38.10 35.76 31.32 19.95 28.80%
  YoY % 100.37% 28.58% -7.17% 6.54% 14.18% 56.99% -
  Horiz. % 456.79% 227.97% 177.29% 190.98% 179.25% 156.99% 100.00%
EPS 1.41 -0.10 1.66 1.64 2.04 -1.74 -5.65 -
  YoY % 1,510.00% -106.02% 1.22% -19.61% 217.24% 69.20% -
  Horiz. % -24.96% 1.77% -29.38% -29.03% -36.11% 30.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3600 0.3100 0.2967 0.1061 0.0889 0.0685 0.0857 27.01%
  YoY % 16.13% 4.48% 179.64% 19.35% 29.78% -20.07% -
  Horiz. % 420.07% 361.73% 346.21% 123.80% 103.73% 79.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.3350 0.3850 0.4950 0.3750 0.4050 0.3550 0.2900 -
P/RPS 0.37 0.85 1.34 0.34 0.39 0.39 0.50 -4.89%
  YoY % -56.47% -36.57% 294.12% -12.82% 0.00% -22.00% -
  Horiz. % 74.00% 170.00% 268.00% 68.00% 78.00% 78.00% 100.00%
P/EPS 23.81 -391.35 28.50 7.83 6.80 -6.97 -1.76 -
  YoY % 106.08% -1,473.16% 263.98% 15.15% 197.56% -296.02% -
  Horiz. % -1,352.84% 22,235.79% -1,619.32% -444.89% -386.36% 396.02% 100.00%
EY 4.20 -0.26 3.51 12.77 14.72 -14.34 -56.83 -
  YoY % 1,715.38% -107.41% -72.51% -13.25% 202.65% 74.77% -
  Horiz. % -7.39% 0.46% -6.18% -22.47% -25.90% 25.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.93 1.24 1.60 1.21 1.56 1.78 1.16 -3.61%
  YoY % -25.00% -22.50% 32.23% -22.44% -12.36% 53.45% -
  Horiz. % 80.17% 106.90% 137.93% 104.31% 134.48% 153.45% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 25/02/16 26/02/15 26/02/14 27/02/13 -
Price 0.4300 0.4000 0.5000 0.3950 0.4000 0.4250 0.2900 -
P/RPS 0.47 0.88 1.35 0.35 0.38 0.46 0.50 -1.03%
  YoY % -46.59% -34.81% 285.71% -7.89% -17.39% -8.00% -
  Horiz. % 94.00% 176.00% 270.00% 70.00% 76.00% 92.00% 100.00%
P/EPS 30.57 -406.60 28.78 8.25 6.71 -8.35 -1.76 -
  YoY % 107.52% -1,512.79% 248.85% 22.95% 180.36% -374.43% -
  Horiz. % -1,736.93% 23,102.27% -1,635.23% -468.75% -381.25% 474.43% 100.00%
EY 3.27 -0.25 3.47 12.13 14.90 -11.98 -56.83 -
  YoY % 1,408.00% -107.20% -71.39% -18.59% 224.37% 78.92% -
  Horiz. % -5.75% 0.44% -6.11% -21.34% -26.22% 21.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.19 1.29 1.61 1.27 1.54 2.13 1.16 0.43%
  YoY % -7.75% -19.88% 26.77% -17.53% -27.70% 83.62% -
  Horiz. % 102.59% 111.21% 138.79% 109.48% 132.76% 183.62% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers