[TPC] YoY Annualized Quarter Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
TPC-Financial Result (Q3 2017).pdf 
