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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 179,148 181,614 151,110 69,342 62,475 66,509 59,234 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 -21,314 10,934 -3,988 -2,821 4,823 3,296 2,864 -
  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 1,603 -1,704 32 0 -1,702 0 0 -
  YoY % 194.07% -5,425.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -94.18% 100.12% -1.88% -0.00% 100.00% - -
NP -19,711 9,230 -3,956 -2,821 3,121 3,296 2,864 -
  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 -19,711 9,230 -3,956 -2,821 3,121 3,296 2,864 -
  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 198,859 172,384 155,066 72,163 59,354 63,213 56,370 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 24,000 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 24,000 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 80,000 80,000 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 -28.94 % 9.87 % -5.13 % -4.02 % 4.05 % 13.73 % 14.92 % -
  YoY % -393.21% 292.40% -27.61% -199.26% -70.50% -7.98% -
  Horiz. % -193.97% 66.15% -34.38% -26.94% 27.14% 92.02% 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 76.27 77.68 64.63 29.66 28.35 83.14 74.04 0.50%
  YoY % -1.82% 20.19% 117.90% 4.62% -65.90% 12.29% -
  Horiz. % 103.01% 104.92% 87.29% 40.06% 38.29% 112.29% 100.00%
EPS -8.39 3.95 -1.69 -1.21 1.42 4.12 3.58 -
  YoY % -312.41% 333.73% -39.67% -185.21% -65.53% 15.08% -
  Horiz. % -234.36% 110.34% -47.21% -33.80% 39.66% 115.08% 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 - 235,119
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 76.19 77.24 64.27 29.49 26.57 28.29 25.19 20.24%
  YoY % -1.36% 20.18% 117.94% 10.99% -6.08% 12.31% -
  Horiz. % 302.46% 306.63% 255.14% 117.07% 105.48% 112.31% 100.00%
EPS -8.38 3.93 -1.68 -1.20 1.33 1.40 1.22 -
  YoY % -313.23% 333.93% -40.00% -190.23% -5.00% 14.75% -
  Horiz. % -686.89% 322.13% -137.70% -98.36% 109.02% 114.75% 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 0.2897 0.3977 0.3281 0.2983 0.3281 0.1021 0.0817 23.46%
  YoY % -27.16% 21.21% 9.99% -9.08% 221.35% 24.97% -
  Horiz. % 354.59% 486.78% 401.59% 365.12% 401.59% 124.97% 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 0.37 0.41 0.55 1.45 1.64 0.60 0.55 -6.39%
  YoY % -9.76% -25.45% -62.07% -11.59% 173.33% 9.09% -
  Horiz. % 67.27% 74.55% 100.00% 263.64% 298.18% 109.09% 100.00%
P/EPS -3.40 8.11 -20.98 -35.64 32.84 12.14 11.45 -
  YoY % -141.92% 138.66% 41.13% -208.53% 170.51% 6.03% -
  Horiz. % -29.69% 70.83% -183.23% -311.27% 286.81% 106.03% 100.00%
EY -29.45 12.34 -4.77 -2.81 3.05 8.24 8.73 -
  YoY % -338.65% 358.70% -69.75% -192.13% -62.99% -5.61% -
  Horiz. % -337.34% 141.35% -54.64% -32.19% 34.94% 94.39% 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 0.33 0.42 0.56 1.31 1.87 0.70 0.54 -7.87%
  YoY % -21.43% -25.00% -57.25% -29.95% 167.14% 29.63% -
  Horiz. % 61.11% 77.78% 103.70% 242.59% 346.30% 129.63% 100.00%
P/EPS -2.98 8.23 -21.28 -32.32 37.43 14.08 11.17 -
  YoY % -136.21% 138.67% 34.16% -186.35% 165.84% 26.05% -
  Horiz. % -26.68% 73.68% -190.51% -289.35% 335.09% 126.05% 100.00%
EY -33.57 12.15 -4.70 -3.09 2.67 7.10 8.95 -
  YoY % -376.30% 358.51% -52.10% -215.73% -62.39% -20.67% -
  Horiz. % -375.08% 135.75% -52.51% -34.53% 29.83% 79.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS