Highlights

[TPC] YoY Annualized Quarter Result on 2017-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     35.22%    YoY -     -190.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 238,864 242,152 201,480 92,456 83,300 88,678 78,978 20.24%
  YoY % -1.36% 20.19% 117.92% 10.99% -6.07% 12.28% -
  Horiz. % 302.44% 306.60% 255.11% 117.06% 105.47% 112.28% 100.00%
PBT -28,418 14,578 -5,317 -3,761 6,430 4,394 3,818 -
  YoY % -294.93% 374.17% -41.37% -158.49% 46.33% 15.08% -
  Horiz. % -744.20% 381.77% -139.25% -98.50% 168.40% 115.08% 100.00%
Tax 2,137 -2,272 42 0 -2,269 0 0 -
  YoY % 194.07% -5,424.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -94.18% 100.12% -1.88% -0.00% 100.00% - -
NP -26,281 12,306 -5,274 -3,761 4,161 4,394 3,818 -
  YoY % -313.55% 333.32% -40.23% -190.39% -5.31% 15.08% -
  Horiz. % -688.23% 322.28% -138.13% -98.50% 108.97% 115.08% 100.00%
NP to SH -26,281 12,306 -5,274 -3,761 4,161 4,394 3,818 -
  YoY % -313.55% 333.32% -40.23% -190.39% -5.31% 15.08% -
  Horiz. % -688.23% 322.28% -138.13% -98.50% 108.97% 115.08% 100.00%
Tax Rate - % 15.58 % - % - % 35.29 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 44.15% 0.00% 0.00% 100.00% - -
Total Cost 265,145 229,845 206,754 96,217 79,138 84,284 75,160 23.36%
  YoY % 15.36% 11.17% 114.88% 21.58% -6.10% 12.14% -
  Horiz. % 352.77% 305.81% 275.09% 128.02% 105.29% 112.14% 100.00%
Net Worth 68,114 93,518 77,152 70,138 77,135 23,999 19,199 23.47%
  YoY % -27.16% 21.21% 10.00% -9.07% 221.40% 25.00% -
  Horiz. % 354.76% 487.07% 401.84% 365.30% 401.75% 125.00% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 68,114 93,518 77,152 70,138 77,135 23,999 19,199 23.47%
  YoY % -27.16% 21.21% 10.00% -9.07% 221.40% 25.00% -
  Horiz. % 354.76% 487.07% 401.84% 365.30% 401.75% 125.00% 100.00%
NOSH 234,878 233,795 233,795 233,795 220,386 79,999 79,999 19.64%
  YoY % 0.46% 0.00% 0.00% 6.08% 175.48% -0.00% -
  Horiz. % 293.60% 292.24% 292.24% 292.24% 275.48% 100.00% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -11.00 % 5.08 % -2.62 % -4.07 % 5.00 % 4.96 % 4.84 % -
  YoY % -316.54% 293.89% 35.63% -181.40% 0.81% 2.48% -
  Horiz. % -227.27% 104.96% -54.13% -84.09% 103.31% 102.48% 100.00%
ROE -38.58 % 13.16 % -6.84 % -5.36 % 5.39 % 18.31 % 19.89 % -
  YoY % -393.16% 292.40% -27.61% -199.44% -70.56% -7.94% -
  Horiz. % -193.97% 66.16% -34.39% -26.95% 27.10% 92.06% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 101.70 103.57 86.18 39.55 37.80 110.85 98.72 0.50%
  YoY % -1.81% 20.18% 117.90% 4.63% -65.90% 12.29% -
  Horiz. % 103.02% 104.91% 87.30% 40.06% 38.29% 112.29% 100.00%
EPS -11.19 5.27 -2.25 -1.61 1.89 5.49 4.77 -
  YoY % -312.33% 334.22% -39.75% -185.19% -65.57% 15.09% -
  Horiz. % -234.59% 110.48% -47.17% -33.75% 39.62% 115.09% 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 0.2900 0.4000 0.3300 0.3000 0.3500 0.3000 0.2400 3.20%
  YoY % -27.50% 21.21% 10.00% -14.29% 16.67% 25.00% -
  Horiz. % 120.83% 166.67% 137.50% 125.00% 145.83% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 259,942
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 91.89 93.16 77.51 35.57 32.05 34.11 30.38 20.24%
  YoY % -1.36% 20.19% 117.91% 10.98% -6.04% 12.28% -
  Horiz. % 302.47% 306.65% 255.13% 117.08% 105.50% 112.28% 100.00%
EPS -10.11 4.73 -2.03 -1.45 1.60 1.69 1.47 -
  YoY % -313.74% 333.00% -40.00% -190.63% -5.33% 14.97% -
  Horiz. % -687.76% 321.77% -138.10% -98.64% 108.84% 114.97% 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 0.2620 0.3598 0.2968 0.2698 0.2967 0.0923 0.0739 23.46%
  YoY % -27.18% 21.23% 10.01% -9.07% 221.45% 24.90% -
  Horiz. % 354.53% 486.87% 401.62% 365.09% 401.49% 124.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.2850 0.3200 0.3550 0.4300 0.4650 0.5000 0.4100 -
P/RPS 0.28 0.31 0.41 1.09 1.23 0.45 0.42 -6.53%
  YoY % -9.68% -24.39% -62.39% -11.38% 173.33% 7.14% -
  Horiz. % 66.67% 73.81% 97.62% 259.52% 292.86% 107.14% 100.00%
P/EPS -2.55 6.08 -15.74 -26.73 24.63 9.10 8.59 -
  YoY % -141.94% 138.63% 41.11% -208.53% 170.66% 5.94% -
  Horiz. % -29.69% 70.78% -183.24% -311.18% 286.73% 105.94% 100.00%
EY -39.26 16.45 -6.36 -3.74 4.06 10.99 11.64 -
  YoY % -338.66% 358.65% -70.05% -192.12% -63.06% -5.58% -
  Horiz. % -337.29% 141.32% -54.64% -32.13% 34.88% 94.42% 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 0.98 0.80 1.08 1.43 1.33 1.67 1.71 -8.85%
  YoY % 22.50% -25.93% -24.48% 7.52% -20.36% -2.34% -
  Horiz. % 57.31% 46.78% 63.16% 83.63% 77.78% 97.66% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 26/11/19 28/11/18 27/11/17 22/11/16 18/11/15 21/11/14 -
Price 0.2500 0.3250 0.3600 0.3900 0.5300 0.5800 0.4000 -
P/RPS 0.25 0.31 0.42 0.99 1.40 0.52 0.41 -7.91%
  YoY % -19.35% -26.19% -57.58% -29.29% 169.23% 26.83% -
  Horiz. % 60.98% 75.61% 102.44% 241.46% 341.46% 126.83% 100.00%
P/EPS -2.23 6.17 -15.96 -24.24 28.07 10.56 8.38 -
  YoY % -136.14% 138.66% 34.16% -186.36% 165.81% 26.01% -
  Horiz. % -26.61% 73.63% -190.45% -289.26% 334.96% 126.01% 100.00%
EY -44.76 16.20 -6.27 -4.13 3.56 9.47 11.93 -
  YoY % -376.30% 358.37% -51.82% -216.01% -62.41% -20.62% -
  Horiz. % -375.19% 135.79% -52.56% -34.62% 29.84% 79.38% 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 0.86 0.81 1.09 1.30 1.51 1.93 1.67 -10.46%
  YoY % 6.17% -25.69% -16.15% -13.91% -21.76% 15.57% -
  Horiz. % 51.50% 48.50% 65.27% 77.84% 90.42% 115.57% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS