Highlights

[TPC] YoY Cumulative 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 -     2.82%    YoY -     -190.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 181,614 151,110 69,342 62,475 66,509 59,234 52,000 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 10,934 -3,988 -2,821 4,823 3,296 2,864 574 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 -1,704 32 0 -1,702 0 0 0 -
  YoY % -5,425.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.12% -1.88% -0.00% 100.00% - - -
NP 9,230 -3,956 -2,821 3,121 3,296 2,864 574 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 9,230 -3,956 -2,821 3,121 3,296 2,864 574 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 172,384 155,066 72,163 59,354 63,213 56,370 51,426 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 24,000 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 24,000 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 80,000 80,000 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 9.87 % -5.13 % -4.02 % 4.05 % 13.73 % 14.92 % 2.77 % 23.58%
  YoY % 292.40% -27.61% -199.26% -70.50% -7.98% 438.63% -
  Horiz. % 356.32% -185.20% -145.13% 146.21% 495.67% 538.63% 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 77.68 64.63 29.66 28.35 83.14 74.04 65.23 2.95%
  YoY % 20.19% 117.90% 4.62% -65.90% 12.29% 13.51% -
  Horiz. % 119.09% 99.08% 45.47% 43.46% 127.46% 113.51% 100.00%
EPS 3.95 -1.69 -1.21 1.42 4.12 3.58 0.72 32.79%
  YoY % 333.73% -39.67% -185.21% -65.53% 15.08% 397.22% -
  Horiz. % 548.61% -234.72% -168.06% 197.22% 572.22% 497.22% 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 77.68 64.63 29.66 26.72 28.45 25.34 22.24 23.17%
  YoY % 20.19% 117.90% 11.00% -6.08% 12.27% 13.94% -
  Horiz. % 349.28% 290.60% 133.36% 120.14% 127.92% 113.94% 100.00%
EPS 3.95 -1.69 -1.21 1.33 1.41 1.23 0.25 58.37%
  YoY % 333.73% -39.67% -190.98% -5.67% 14.63% 392.00% -
  Horiz. % 1,580.00% -676.00% -484.00% 532.00% 564.00% 492.00% 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 0.41 0.55 1.45 1.64 0.60 0.55 0.52 -3.88%
  YoY % -25.45% -62.07% -11.59% 173.33% 9.09% 5.77% -
  Horiz. % 78.85% 105.77% 278.85% 315.38% 115.38% 105.77% 100.00%
P/EPS 8.11 -20.98 -35.64 32.84 12.14 11.45 47.22 -25.43%
  YoY % 138.66% 41.13% -208.53% 170.51% 6.03% -75.75% -
  Horiz. % 17.17% -44.43% -75.48% 69.55% 25.71% 24.25% 100.00%
EY 12.34 -4.77 -2.81 3.05 8.24 8.73 2.12 34.10%
  YoY % 358.70% -69.75% -192.13% -62.99% -5.61% 311.79% -
  Horiz. % 582.08% -225.00% -132.55% 143.87% 388.68% 411.79% 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 0.42 0.56 1.31 1.87 0.70 0.54 0.55 -4.39%
  YoY % -25.00% -57.25% -29.95% 167.14% 29.63% -1.82% -
  Horiz. % 76.36% 101.82% 238.18% 340.00% 127.27% 98.18% 100.00%
P/EPS 8.23 -21.28 -32.32 37.43 14.08 11.17 50.00 -25.96%
  YoY % 138.67% 34.16% -186.35% 165.84% 26.05% -77.66% -
  Horiz. % 16.46% -42.56% -64.64% 74.86% 28.16% 22.34% 100.00%
EY 12.15 -4.70 -3.09 2.67 7.10 8.95 2.00 35.06%
  YoY % 358.51% -52.10% -215.73% -62.39% -20.67% 347.50% -
  Horiz. % 607.50% -235.00% -154.50% 133.50% 355.00% 447.50% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers