Highlights

[TPC] YoY Annualized Quarter Result on 2017-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     77.75%    YoY -     -250.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 228,672 192,898 75,998 82,418 89,362 77,732 67,366 22.58%
  YoY % 18.55% 153.82% -7.79% -7.77% 14.96% 15.39% -
  Horiz. % 339.45% 286.34% 112.81% 122.34% 132.65% 115.39% 100.00%
PBT 19,024 -3,136 -5,806 6,100 3,724 3,550 1,032 62.50%
  YoY % 706.63% 45.99% -195.18% 63.80% 4.90% 243.99% -
  Horiz. % 1,843.41% -303.88% -562.60% 591.09% 360.85% 343.99% 100.00%
Tax -3,116 -734 0 -2,230 0 0 0 -
  YoY % -324.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 139.73% 32.91% -0.00% 100.00% - - -
NP 15,908 -3,870 -5,806 3,870 3,724 3,550 1,032 57.72%
  YoY % 511.06% 33.34% -250.03% 3.92% 4.90% 243.99% -
  Horiz. % 1,541.47% -375.00% -562.60% 375.00% 360.85% 343.99% 100.00%
NP to SH 15,908 -3,870 -5,806 3,870 3,724 3,550 1,032 57.72%
  YoY % 511.06% 33.34% -250.03% 3.92% 4.90% 243.99% -
  Horiz. % 1,541.47% -375.00% -562.60% 375.00% 360.85% 343.99% 100.00%
Tax Rate 16.38 % - % - % 36.56 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.80% 0.00% 0.00% 100.00% - - -
Total Cost 212,764 196,768 81,804 78,548 85,638 74,182 66,334 21.43%
  YoY % 8.13% 140.54% 4.15% -8.28% 15.44% 11.83% -
  Horiz. % 320.75% 296.63% 123.32% 118.41% 129.10% 111.83% 100.00%
Net Worth 93,518 79,490 70,138 61,664 22,375 17,590 20,639 28.62%
  YoY % 17.65% 13.33% 13.74% 175.59% 27.21% -14.78% -
  Horiz. % 453.09% 385.13% 339.82% 298.76% 108.41% 85.22% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 93,518 79,490 70,138 61,664 22,375 17,590 20,639 28.62%
  YoY % 17.65% 13.33% 13.74% 175.59% 27.21% -14.78% -
  Horiz. % 453.09% 385.13% 339.82% 298.76% 108.41% 85.22% 100.00%
NOSH 233,795 233,795 233,795 212,637 79,914 79,954 79,384 19.71%
  YoY % 0.00% 0.00% 9.95% 166.08% -0.05% 0.72% -
  Horiz. % 294.51% 294.51% 294.51% 267.86% 100.67% 100.72% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 6.96 % -2.01 % -7.64 % 4.70 % 4.17 % 4.57 % 1.53 % 28.71%
  YoY % 446.27% 73.69% -262.55% 12.71% -8.75% 198.69% -
  Horiz. % 454.90% -131.37% -499.35% 307.19% 272.55% 298.69% 100.00%
ROE 17.01 % -4.87 % -8.28 % 6.28 % 16.64 % 20.18 % 5.00 % 22.63%
  YoY % 449.28% 41.18% -231.85% -62.26% -17.54% 303.60% -
  Horiz. % 340.20% -97.40% -165.60% 125.60% 332.80% 403.60% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 97.81 82.51 32.51 38.76 111.82 97.22 84.86 2.39%
  YoY % 18.54% 153.80% -16.12% -65.34% 15.02% 14.57% -
  Horiz. % 115.26% 97.23% 38.31% 45.68% 131.77% 114.57% 100.00%
EPS 6.80 -1.66 -2.48 1.82 4.66 4.44 1.30 31.74%
  YoY % 509.64% 33.06% -236.26% -60.94% 4.95% 241.54% -
  Horiz. % 523.08% -127.69% -190.77% 140.00% 358.46% 341.54% 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 0.4000 0.3400 0.3000 0.2900 0.2800 0.2200 0.2600 7.44%
  YoY % 17.65% 13.33% 3.45% 3.57% 27.27% -15.38% -
  Horiz. % 153.85% 130.77% 115.38% 111.54% 107.69% 84.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 97.81 82.51 32.51 35.25 38.22 33.25 28.81 22.58%
  YoY % 18.54% 153.80% -7.77% -7.77% 14.95% 15.41% -
  Horiz. % 339.50% 286.39% 112.84% 122.35% 132.66% 115.41% 100.00%
EPS 6.80 -1.66 -2.48 1.66 1.59 1.52 0.44 57.79%
  YoY % 509.64% 33.06% -249.40% 4.40% 4.61% 245.45% -
  Horiz. % 1,545.45% -377.27% -563.64% 377.27% 361.36% 345.45% 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 0.4000 0.3400 0.3000 0.2638 0.0957 0.0752 0.0883 28.62%
  YoY % 17.65% 13.33% 13.72% 175.65% 27.26% -14.84% -
  Horiz. % 453.00% 385.05% 339.75% 298.75% 108.38% 85.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.3750 0.3850 0.4050 0.4250 0.4200 0.3450 0.3050 -
P/RPS 0.38 0.47 1.25 1.10 0.38 0.35 0.36 0.90%
  YoY % -19.15% -62.40% 13.64% 189.47% 8.57% -2.78% -
  Horiz. % 105.56% 130.56% 347.22% 305.56% 105.56% 97.22% 100.00%
P/EPS 5.51 -23.26 -16.31 23.35 9.01 7.77 23.46 -21.44%
  YoY % 123.69% -42.61% -169.85% 159.16% 15.96% -66.88% -
  Horiz. % 23.49% -99.15% -69.52% 99.53% 38.41% 33.12% 100.00%
EY 18.14 -4.30 -6.13 4.28 11.10 12.87 4.26 27.30%
  YoY % 521.86% 29.85% -243.22% -61.44% -13.75% 202.11% -
  Horiz. % 425.82% -100.94% -143.90% 100.47% 260.56% 302.11% 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 0.94 1.13 1.35 1.47 1.50 1.57 1.17 -3.58%
  YoY % -16.81% -16.30% -8.16% -2.00% -4.46% 34.19% -
  Horiz. % 80.34% 96.58% 115.38% 125.64% 128.21% 134.19% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 21/08/13 -
Price 0.3500 0.3600 0.4100 0.4650 0.4800 0.4150 0.3300 -
P/RPS 0.36 0.44 1.26 1.20 0.43 0.43 0.39 -1.32%
  YoY % -18.18% -65.08% 5.00% 179.07% 0.00% 10.26% -
  Horiz. % 92.31% 112.82% 323.08% 307.69% 110.26% 110.26% 100.00%
P/EPS 5.14 -21.75 -16.51 25.55 10.30 9.35 25.38 -23.36%
  YoY % 123.63% -31.74% -164.62% 148.06% 10.16% -63.16% -
  Horiz. % 20.25% -85.70% -65.05% 100.67% 40.58% 36.84% 100.00%
EY 19.44 -4.60 -6.06 3.91 9.71 10.70 3.94 30.46%
  YoY % 522.61% 24.09% -254.99% -59.73% -9.25% 171.57% -
  Horiz. % 493.40% -116.75% -153.81% 99.24% 246.45% 271.57% 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 0.88 1.06 1.37 1.60 1.71 1.89 1.27 -5.93%
  YoY % -16.98% -22.63% -14.38% -6.43% -9.52% 48.82% -
  Horiz. % 69.29% 83.46% 107.87% 125.98% 134.65% 148.82% 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.
 


 

179  399  535  1217 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.365-0.045 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.0550.00 
 HSI-C7V 0.205-0.025 
 MYEG 1.14-0.04 
 DSONIC-WA 0.51+0.125 
 DGB 0.060.00 
Partners & Brokers