[TPC] YoY Annualized Quarter Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 242,152 201,480 92,456 83,300 88,678 78,978 69,333 23.16% YoY % 20.19% 117.92% 10.99% -6.07% 12.28% 13.91% - Horiz. % 349.26% 290.60% 133.35% 120.14% 127.90% 113.91% 100.00%
PBT 14,578 -5,317 -3,761 6,430 4,394 3,818 765 63.39% YoY % 374.17% -41.37% -158.49% 46.33% 15.08% 398.95% - Horiz. % 1,904.88% -694.77% -491.46% 840.24% 574.22% 498.95% 100.00%
Tax -2,272 42 0 -2,269 0 0 0 - YoY % -5,424.96% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.12% -1.88% -0.00% 100.00% - - -
NP 12,306 -5,274 -3,761 4,161 4,394 3,818 765 58.84% YoY % 333.32% -40.23% -190.39% -5.31% 15.08% 398.95% - Horiz. % 1,608.01% -689.20% -491.46% 543.73% 574.22% 498.95% 100.00%
NP to SH 12,306 -5,274 -3,761 4,161 4,394 3,818 765 58.84% YoY % 333.32% -40.23% -190.39% -5.31% 15.08% 398.95% - Horiz. % 1,608.01% -689.20% -491.46% 543.73% 574.22% 498.95% 100.00%
Tax Rate 15.58 % - % - % 35.29 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 44.15% 0.00% 0.00% 100.00% - - -
Total Cost 229,845 206,754 96,217 79,138 84,284 75,160 68,568 22.32% YoY % 11.17% 114.88% 21.58% -6.10% 12.14% 9.61% - Horiz. % 335.21% 301.53% 140.32% 115.42% 122.92% 109.61% 100.00%
Net Worth 93,518 77,152 70,138 77,135 23,999 19,199 20,727 28.53% YoY % 21.21% 10.00% -9.07% 221.40% 25.00% -7.37% - Horiz. % 451.17% 372.22% 338.38% 372.13% 115.79% 92.63% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 93,518 77,152 70,138 77,135 23,999 19,199 20,727 28.53% YoY % 21.21% 10.00% -9.07% 221.40% 25.00% -7.37% - Horiz. % 451.17% 372.22% 338.38% 372.13% 115.79% 92.63% 100.00%
NOSH 233,795 233,795 233,795 220,386 79,999 79,999 79,722 19.63% YoY % 0.00% 0.00% 6.08% 175.48% -0.00% 0.35% - Horiz. % 293.26% 293.26% 293.26% 276.44% 100.35% 100.35% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.08 % -2.62 % -4.07 % 5.00 % 4.96 % 4.84 % 1.10 % 29.03% YoY % 293.89% 35.63% -181.40% 0.81% 2.48% 340.00% - Horiz. % 461.82% -238.18% -370.00% 454.55% 450.91% 440.00% 100.00%
ROE 13.16 % -6.84 % -5.36 % 5.39 % 18.31 % 19.89 % 3.69 % 23.59% YoY % 292.40% -27.61% -199.44% -70.56% -7.94% 439.02% - Horiz. % 356.64% -185.37% -145.26% 146.07% 496.21% 539.02% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 103.57 86.18 39.55 37.80 110.85 98.72 86.97 2.95% YoY % 20.18% 117.90% 4.63% -65.90% 12.29% 13.51% - Horiz. % 119.09% 99.09% 45.48% 43.46% 127.46% 113.51% 100.00%
EPS 5.27 -2.25 -1.61 1.89 5.49 4.77 0.96 32.80% YoY % 334.22% -39.75% -185.19% -65.57% 15.09% 396.88% - Horiz. % 548.96% -234.38% -167.71% 196.88% 571.88% 496.88% 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 0.3300 0.3000 0.3500 0.3000 0.2400 0.2600 7.44% YoY % 21.21% 10.00% -14.29% 16.67% 25.00% -7.69% - Horiz. % 153.85% 126.92% 115.38% 134.62% 115.38% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 103.57 86.18 39.55 35.63 37.93 33.78 29.66 23.16% YoY % 20.18% 117.90% 11.00% -6.06% 12.29% 13.89% - Horiz. % 349.19% 290.56% 133.34% 120.13% 127.88% 113.89% 100.00%
EPS 5.27 -2.25 -1.61 1.78 1.88 1.63 0.33 58.66% YoY % 334.22% -39.75% -190.45% -5.32% 15.34% 393.94% - Horiz. % 1,596.97% -681.82% -487.88% 539.39% 569.70% 493.94% 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 0.3300 0.3000 0.3299 0.1027 0.0821 0.0887 28.52% YoY % 21.21% 10.00% -9.06% 221.23% 25.09% -7.44% - Horiz. % 450.96% 372.04% 338.22% 371.93% 115.78% 92.56% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3200 0.3550 0.4300 0.4650 0.5000 0.4100 0.3400 -
P/RPS 0.31 0.41 1.09 1.23 0.45 0.42 0.39 -3.75% YoY % -24.39% -62.39% -11.38% 173.33% 7.14% 7.69% - Horiz. % 79.49% 105.13% 279.49% 315.38% 115.38% 107.69% 100.00%
P/EPS 6.08 -15.74 -26.73 24.63 9.10 8.59 35.42 -25.44% YoY % 138.63% 41.11% -208.53% 170.66% 5.94% -75.75% - Horiz. % 17.17% -44.44% -75.47% 69.54% 25.69% 24.25% 100.00%
EY 16.45 -6.36 -3.74 4.06 10.99 11.64 2.82 34.15% YoY % 358.65% -70.05% -192.12% -63.06% -5.58% 312.77% - Horiz. % 583.33% -225.53% -132.62% 143.97% 389.72% 412.77% 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 0.80 1.08 1.43 1.33 1.67 1.71 1.31 -7.89% YoY % -25.93% -24.48% 7.52% -20.36% -2.34% 30.53% - Horiz. % 61.07% 82.44% 109.16% 101.53% 127.48% 130.53% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 27/11/17 22/11/16 18/11/15 21/11/14 12/11/13 -
Price 0.3250 0.3600 0.3900 0.5300 0.5800 0.4000 0.3600 -
P/RPS 0.31 0.42 0.99 1.40 0.52 0.41 0.41 -4.55% YoY % -26.19% -57.58% -29.29% 169.23% 26.83% 0.00% - Horiz. % 75.61% 102.44% 241.46% 341.46% 126.83% 100.00% 100.00%
P/EPS 6.17 -15.96 -24.24 28.07 10.56 8.38 37.50 -25.97% YoY % 138.66% 34.16% -186.36% 165.81% 26.01% -77.65% - Horiz. % 16.45% -42.56% -64.64% 74.85% 28.16% 22.35% 100.00%
EY 16.20 -6.27 -4.13 3.56 9.47 11.93 2.67 35.03% YoY % 358.37% -51.82% -216.01% -62.41% -20.62% 346.82% - Horiz. % 606.74% -234.83% -154.68% 133.33% 354.68% 446.82% 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 0.81 1.09 1.30 1.51 1.93 1.67 1.38 -8.49% YoY % -25.69% -16.15% -13.91% -21.76% 15.57% 21.01% - Horiz. % 58.70% 78.99% 94.20% 109.42% 139.86% 121.01% 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.
Comment
TPC-Financial Result (Q3 2017).pdf 
