Highlights

[TPC] YoY Annualized Quarter Result on 2018-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -36.30%    YoY -     -40.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 201,480 92,456 83,300 88,678 78,978 69,333 42,032 29.83%
  YoY % 117.92% 10.99% -6.07% 12.28% 13.91% 64.95% -
  Horiz. % 479.35% 219.97% 198.18% 210.98% 187.90% 164.95% 100.00%
PBT -5,317 -3,761 6,430 4,394 3,818 765 -17,645 -18.11%
  YoY % -41.37% -158.49% 46.33% 15.08% 398.95% 104.34% -
  Horiz. % 30.13% 21.32% -36.44% -24.91% -21.64% -4.34% 100.00%
Tax 42 0 -2,269 0 0 0 -4 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1,066.68% -0.00% 56,733.32% -0.00% -0.00% -0.00% 100.00%
NP -5,274 -3,761 4,161 4,394 3,818 765 -17,649 -18.23%
  YoY % -40.23% -190.39% -5.31% 15.08% 398.95% 104.34% -
  Horiz. % 29.89% 21.31% -23.58% -24.90% -21.64% -4.34% 100.00%
NP to SH -5,274 -3,761 4,161 4,394 3,818 765 -17,649 -18.23%
  YoY % -40.23% -190.39% -5.31% 15.08% 398.95% 104.34% -
  Horiz. % 29.89% 21.31% -23.58% -24.90% -21.64% -4.34% 100.00%
Tax Rate - % - % 35.29 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 206,754 96,217 79,138 84,284 75,160 68,568 59,681 23.00%
  YoY % 114.88% 21.58% -6.10% 12.14% 9.61% 14.89% -
  Horiz. % 346.43% 161.22% 132.60% 141.22% 125.94% 114.89% 100.00%
Net Worth 77,152 70,138 77,135 23,999 19,199 20,727 19,983 25.24%
  YoY % 10.00% -9.07% 221.40% 25.00% -7.37% 3.73% -
  Horiz. % 386.09% 350.99% 386.00% 120.10% 96.08% 103.73% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 77,152 70,138 77,135 23,999 19,199 20,727 19,983 25.24%
  YoY % 10.00% -9.07% 221.40% 25.00% -7.37% 3.73% -
  Horiz. % 386.09% 350.99% 386.00% 120.10% 96.08% 103.73% 100.00%
NOSH 233,795 233,795 220,386 79,999 79,999 79,722 79,932 19.58%
  YoY % 0.00% 6.08% 175.48% -0.00% 0.35% -0.26% -
  Horiz. % 292.49% 292.49% 275.72% 100.08% 100.08% 99.74% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -2.62 % -4.07 % 5.00 % 4.96 % 4.84 % 1.10 % -41.99 % -37.01%
  YoY % 35.63% -181.40% 0.81% 2.48% 340.00% 102.62% -
  Horiz. % 6.24% 9.69% -11.91% -11.81% -11.53% -2.62% 100.00%
ROE -6.84 % -5.36 % 5.39 % 18.31 % 19.89 % 3.69 % -88.32 % -34.70%
  YoY % -27.61% -199.44% -70.56% -7.94% 439.02% 104.18% -
  Horiz. % 7.74% 6.07% -6.10% -20.73% -22.52% -4.18% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 86.18 39.55 37.80 110.85 98.72 86.97 52.58 8.58%
  YoY % 117.90% 4.63% -65.90% 12.29% 13.51% 65.41% -
  Horiz. % 163.90% 75.22% 71.89% 210.82% 187.75% 165.41% 100.00%
EPS -2.25 -1.61 1.89 5.49 4.77 0.96 -22.07 -31.64%
  YoY % -39.75% -185.19% -65.57% 15.09% 396.88% 104.35% -
  Horiz. % 10.19% 7.29% -8.56% -24.88% -21.61% -4.35% 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 0.3300 0.3000 0.3500 0.3000 0.2400 0.2600 0.2500 4.73%
  YoY % 10.00% -14.29% 16.67% 25.00% -7.69% 4.00% -
  Horiz. % 132.00% 120.00% 140.00% 120.00% 96.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 86.10 39.51 35.60 37.90 33.75 29.63 17.96 29.84%
  YoY % 117.92% 10.98% -6.07% 12.30% 13.90% 64.98% -
  Horiz. % 479.40% 219.99% 198.22% 211.02% 187.92% 164.98% 100.00%
EPS -2.25 -1.61 1.78 1.88 1.63 0.33 -7.54 -18.25%
  YoY % -39.75% -190.45% -5.32% 15.34% 393.94% 104.38% -
  Horiz. % 29.84% 21.35% -23.61% -24.93% -21.62% -4.38% 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 0.3297 0.2997 0.3296 0.1026 0.0821 0.0886 0.0854 25.24%
  YoY % 10.01% -9.07% 221.25% 24.97% -7.34% 3.75% -
  Horiz. % 386.07% 350.94% 385.95% 120.14% 96.14% 103.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.3550 0.4300 0.4650 0.5000 0.4100 0.3400 0.3400 -
P/RPS 0.41 1.09 1.23 0.45 0.42 0.39 0.65 -7.39%
  YoY % -62.39% -11.38% 173.33% 7.14% 7.69% -40.00% -
  Horiz. % 63.08% 167.69% 189.23% 69.23% 64.62% 60.00% 100.00%
P/EPS -15.74 -26.73 24.63 9.10 8.59 35.42 -1.54 47.29%
  YoY % 41.11% -208.53% 170.66% 5.94% -75.75% 2,400.00% -
  Horiz. % 1,022.08% 1,735.71% -1,599.35% -590.91% -557.79% -2,300.00% 100.00%
EY -6.36 -3.74 4.06 10.99 11.64 2.82 -64.94 -32.10%
  YoY % -70.05% -192.12% -63.06% -5.58% 312.77% 104.34% -
  Horiz. % 9.79% 5.76% -6.25% -16.92% -17.92% -4.34% 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 1.08 1.43 1.33 1.67 1.71 1.31 1.36 -3.77%
  YoY % -24.48% 7.52% -20.36% -2.34% 30.53% -3.68% -
  Horiz. % 79.41% 105.15% 97.79% 122.79% 125.74% 96.32% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 27/11/17 22/11/16 18/11/15 21/11/14 12/11/13 28/11/12 -
Price 0.3600 0.3900 0.5300 0.5800 0.4000 0.3600 0.2900 -
P/RPS 0.42 0.99 1.40 0.52 0.41 0.41 0.55 -4.39%
  YoY % -57.58% -29.29% 169.23% 26.83% 0.00% -25.45% -
  Horiz. % 76.36% 180.00% 254.55% 94.55% 74.55% 74.55% 100.00%
P/EPS -15.96 -24.24 28.07 10.56 8.38 37.50 -1.31 51.66%
  YoY % 34.16% -186.36% 165.81% 26.01% -77.65% 2,962.60% -
  Horiz. % 1,218.32% 1,850.38% -2,142.75% -806.11% -639.69% -2,862.60% 100.00%
EY -6.27 -4.13 3.56 9.47 11.93 2.67 -76.14 -34.03%
  YoY % -51.82% -216.01% -62.41% -20.62% 346.82% 103.51% -
  Horiz. % 8.23% 5.42% -4.68% -12.44% -15.67% -3.51% 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 1.09 1.30 1.51 1.93 1.67 1.38 1.16 -1.03%
  YoY % -16.15% -13.91% -21.76% 15.57% 21.01% 18.97% -
  Horiz. % 93.97% 112.07% 130.17% 166.38% 143.97% 118.97% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers