Highlights

[TPC] YoY Cumulative 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 -     -104.44%    YoY -     -40.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 151,110 69,342 62,475 66,509 59,234 52,000 31,524 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 -3,988 -2,821 4,823 3,296 2,864 574 -13,234 -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 32 0 -1,702 0 0 0 -3 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1,066.67% -0.00% 56,733.33% -0.00% -0.00% -0.00% 100.00%
NP -3,956 -2,821 3,121 3,296 2,864 574 -13,237 -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 -3,956 -2,821 3,121 3,296 2,864 574 -13,237 -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 155,066 72,163 59,354 63,213 56,370 51,426 44,761 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 24,000 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 24,000 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 80,000 80,000 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 -5.13 % -4.02 % 4.05 % 13.73 % 14.92 % 2.77 % -66.24 % -34.70%
  YoY % -27.61% -199.26% -70.50% -7.98% 438.63% 104.18% -
  Horiz. % 7.74% 6.07% -6.11% -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 64.63 29.66 28.35 83.14 74.04 65.23 39.44 8.58%
  YoY % 117.90% 4.62% -65.90% 12.29% 13.51% 65.39% -
  Horiz. % 163.87% 75.20% 71.88% 210.80% 187.73% 165.39% 100.00%
EPS -1.69 -1.21 1.42 4.12 3.58 0.72 -16.55 -31.62%
  YoY % -39.67% -185.21% -65.53% 15.08% 397.22% 104.35% -
  Horiz. % 10.21% 7.31% -8.58% -24.89% -21.63% -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 64.58 29.63 26.70 28.42 25.31 22.22 13.47 29.84%
  YoY % 117.95% 10.97% -6.05% 12.29% 13.91% 64.96% -
  Horiz. % 479.44% 219.97% 198.22% 210.99% 187.90% 164.96% 100.00%
EPS -1.69 -1.21 1.33 1.41 1.22 0.25 -5.66 -18.24%
  YoY % -39.67% -190.98% -5.67% 15.57% 388.00% 104.42% -
  Horiz. % 29.86% 21.38% -23.50% -24.91% -21.55% -4.42% 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 0.55 1.45 1.64 0.60 0.55 0.52 0.86 -7.18%
  YoY % -62.07% -11.59% 173.33% 9.09% 5.77% -39.53% -
  Horiz. % 63.95% 168.60% 190.70% 69.77% 63.95% 60.47% 100.00%
P/EPS -20.98 -35.64 32.84 12.14 11.45 47.22 -2.05 47.32%
  YoY % 41.13% -208.53% 170.51% 6.03% -75.75% 2,403.41% -
  Horiz. % 1,023.41% 1,738.54% -1,601.95% -592.20% -558.54% -2,303.41% 100.00%
EY -4.77 -2.81 3.05 8.24 8.73 2.12 -48.71 -32.10%
  YoY % -69.75% -192.13% -62.99% -5.61% 311.79% 104.35% -
  Horiz. % 9.79% 5.77% -6.26% -16.92% -17.92% -4.35% 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 0.56 1.31 1.87 0.70 0.54 0.55 0.74 -4.54%
  YoY % -57.25% -29.95% 167.14% 29.63% -1.82% -25.68% -
  Horiz. % 75.68% 177.03% 252.70% 94.59% 72.97% 74.32% 100.00%
P/EPS -21.28 -32.32 37.43 14.08 11.17 50.00 -1.75 51.61%
  YoY % 34.16% -186.35% 165.84% 26.05% -77.66% 2,957.14% -
  Horiz. % 1,216.00% 1,846.86% -2,138.86% -804.57% -638.29% -2,857.14% 100.00%
EY -4.70 -3.09 2.67 7.10 8.95 2.00 -57.10 -34.03%
  YoY % -52.10% -215.73% -62.39% -20.67% 347.50% 103.50% -
  Horiz. % 8.23% 5.41% -4.68% -12.43% -15.67% -3.50% 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 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers