Highlights

[TPC] YoY Annualized Quarter Result on 2018-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     162.35%    YoY -     1,530.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 245,450 213,058 106,336 82,686 89,073 83,608 73,231 22.32%
  YoY % 15.20% 100.36% 28.60% -7.17% 6.54% 14.17% -
  Horiz. % 335.17% 290.94% 145.21% 112.91% 121.63% 114.17% 100.00%
PBT 4,158 4,450 -1,256 5,425 4,038 4,432 -4,073 -
  YoY % -6.56% 454.30% -123.15% 34.35% -8.89% 208.81% -
  Horiz. % -102.09% -109.26% 30.84% -133.19% -99.14% -108.81% 100.00%
Tax -2,074 -1,161 1,026 -1,538 -204 332 0 -
  YoY % -78.64% -213.16% 166.71% -653.92% -161.45% 0.00% -
  Horiz. % -624.70% -349.70% 309.04% -463.25% -61.45% 100.00% -
NP 2,084 3,289 -230 3,887 3,834 4,764 -4,073 -
  YoY % -36.64% 1,530.00% -105.92% 1.38% -19.52% 216.97% -
  Horiz. % -51.17% -80.75% 5.65% -95.43% -94.13% -116.97% 100.00%
NP to SH 2,084 3,289 -230 3,887 3,834 4,764 -4,073 -
  YoY % -36.64% 1,530.00% -105.92% 1.38% -19.52% 216.97% -
  Horiz. % -51.17% -80.75% 5.65% -95.43% -94.13% -116.97% 100.00%
Tax Rate 49.88 % 26.09 % - % 28.35 % 5.05 % -7.49 % - % -
  YoY % 91.18% 0.00% 0.00% 461.39% 167.42% 0.00% -
  Horiz. % -665.95% -348.33% 0.00% -378.50% -67.42% 100.00% -
Total Cost 243,366 209,769 106,566 78,799 85,239 78,844 77,304 21.05%
  YoY % 16.02% 96.84% 35.24% -7.56% 8.11% 1.99% -
  Horiz. % 314.82% 271.36% 137.85% 101.93% 110.26% 101.99% 100.00%
Net Worth 86,504 84,166 72,476 69,369 24,812 20,782 16,003 32.46%
  YoY % 2.78% 16.13% 4.48% 179.57% 19.39% 29.86% -
  Horiz. % 540.52% 525.91% 452.87% 433.45% 155.04% 129.86% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 86,504 84,166 72,476 69,369 24,812 20,782 16,003 32.46%
  YoY % 2.78% 16.13% 4.48% 179.57% 19.39% 29.86% -
  Horiz. % 540.52% 525.91% 452.87% 433.45% 155.04% 129.86% 100.00%
NOSH 233,795 233,795 233,795 223,771 80,041 79,932 80,019 19.56%
  YoY % 0.00% 0.00% 4.48% 179.57% 0.14% -0.11% -
  Horiz. % 292.17% 292.17% 292.17% 279.65% 100.03% 99.89% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 0.85 % 1.54 % -0.22 % 4.70 % 4.30 % 5.70 % -5.56 % -
  YoY % -44.81% 800.00% -104.68% 9.30% -24.56% 202.52% -
  Horiz. % -15.29% -27.70% 3.96% -84.53% -77.34% -102.52% 100.00%
ROE 2.41 % 3.91 % -0.32 % 5.60 % 15.45 % 22.92 % -25.45 % -
  YoY % -38.36% 1,321.88% -105.71% -63.75% -32.59% 190.06% -
  Horiz. % -9.47% -15.36% 1.26% -22.00% -60.71% -90.06% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 104.99 91.13 45.48 36.95 111.28 104.60 91.52 2.31%
  YoY % 15.21% 100.37% 23.09% -66.80% 6.39% 14.29% -
  Horiz. % 114.72% 99.57% 49.69% 40.37% 121.59% 114.29% 100.00%
EPS 0.89 1.41 -0.10 1.74 4.79 5.96 -5.09 -
  YoY % -36.88% 1,510.00% -105.75% -63.67% -19.63% 217.09% -
  Horiz. % -17.49% -27.70% 1.96% -34.18% -94.11% -117.09% 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 0.3700 0.3600 0.3100 0.3100 0.3100 0.2600 0.2000 10.79%
  YoY % 2.78% 16.13% 0.00% 0.00% 19.23% 30.00% -
  Horiz. % 185.00% 180.00% 155.00% 155.00% 155.00% 130.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,943
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 104.47 90.68 45.26 35.19 37.91 35.59 31.17 22.32%
  YoY % 15.21% 100.35% 28.62% -7.17% 6.52% 14.18% -
  Horiz. % 335.16% 290.92% 145.20% 112.90% 121.62% 114.18% 100.00%
EPS 0.89 1.40 -0.10 1.65 1.63 2.03 -1.73 -
  YoY % -36.43% 1,500.00% -106.06% 1.23% -19.70% 217.34% -
  Horiz. % -51.45% -80.92% 5.78% -95.38% -94.22% -117.34% 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 0.3682 0.3582 0.3085 0.2953 0.1056 0.0885 0.0681 32.46%
  YoY % 2.79% 16.11% 4.47% 179.64% 19.32% 29.96% -
  Horiz. % 540.68% 525.99% 453.01% 433.63% 155.07% 129.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.3050 0.3350 0.3850 0.4950 0.3750 0.4050 0.3550 -
P/RPS 0.29 0.37 0.85 1.34 0.34 0.39 0.39 -4.82%
  YoY % -21.62% -56.47% -36.57% 294.12% -12.82% 0.00% -
  Horiz. % 74.36% 94.87% 217.95% 343.59% 87.18% 100.00% 100.00%
P/EPS 34.22 23.81 -391.35 28.50 7.83 6.80 -6.97 -
  YoY % 43.72% 106.08% -1,473.16% 263.98% 15.15% 197.56% -
  Horiz. % -490.96% -341.61% 5,614.78% -408.90% -112.34% -97.56% 100.00%
EY 2.92 4.20 -0.26 3.51 12.77 14.72 -14.34 -
  YoY % -30.48% 1,715.38% -107.41% -72.51% -13.25% 202.65% -
  Horiz. % -20.36% -29.29% 1.81% -24.48% -89.05% -102.65% 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 0.82 0.93 1.24 1.60 1.21 1.56 1.78 -12.11%
  YoY % -11.83% -25.00% -22.50% 32.23% -22.44% -12.36% -
  Horiz. % 46.07% 52.25% 69.66% 89.89% 67.98% 87.64% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 28/02/18 28/02/17 25/02/16 26/02/15 26/02/14 -
Price 0.2900 0.4300 0.4000 0.5000 0.3950 0.4000 0.4250 -
P/RPS 0.28 0.47 0.88 1.35 0.35 0.38 0.46 -7.94%
  YoY % -40.43% -46.59% -34.81% 285.71% -7.89% -17.39% -
  Horiz. % 60.87% 102.17% 191.30% 293.48% 76.09% 82.61% 100.00%
P/EPS 32.53 30.57 -406.60 28.78 8.25 6.71 -8.35 -
  YoY % 6.41% 107.52% -1,512.79% 248.85% 22.95% 180.36% -
  Horiz. % -389.58% -366.11% 4,869.46% -344.67% -98.80% -80.36% 100.00%
EY 3.07 3.27 -0.25 3.47 12.13 14.90 -11.98 -
  YoY % -6.12% 1,408.00% -107.20% -71.39% -18.59% 224.37% -
  Horiz. % -25.63% -27.30% 2.09% -28.96% -101.25% -124.37% 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 0.78 1.19 1.29 1.61 1.27 1.54 2.13 -15.41%
  YoY % -34.45% -7.75% -19.88% 26.77% -17.53% -27.70% -
  Horiz. % 36.62% 55.87% 60.56% 75.59% 59.62% 72.30% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
6. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS