Highlights

[TPC] YoY Cumulative Quarter Result on 2014-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     66.34%    YoY -     216.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 106,336 82,686 89,073 83,608 73,231 46,634 22,757 29.27%
  YoY % 28.60% -7.17% 6.54% 14.17% 57.03% 104.92% -
  Horiz. % 467.27% 363.34% 391.41% 367.39% 321.80% 204.92% 100.00%
PBT -1,256 5,425 4,038 4,432 -4,073 -13,215 -2,033 -7.71%
  YoY % -123.15% 34.35% -8.89% 208.81% 69.18% -550.02% -
  Horiz. % 61.78% -266.85% -198.62% -218.00% 200.34% 650.02% 100.00%
Tax 1,026 -1,538 -204 332 0 13 0 -
  YoY % 166.71% -653.92% -161.45% 0.00% 0.00% 0.00% -
  Horiz. % 7,892.31% -11,830.77% -1,569.23% 2,553.85% 0.00% 100.00% -
NP -230 3,887 3,834 4,764 -4,073 -13,202 -2,033 -30.43%
  YoY % -105.92% 1.38% -19.52% 216.97% 69.15% -549.39% -
  Horiz. % 11.31% -191.20% -188.59% -234.33% 200.34% 649.39% 100.00%
NP to SH -230 3,887 3,834 4,764 -4,073 -13,202 -2,033 -30.43%
  YoY % -105.92% 1.38% -19.52% 216.97% 69.15% -549.39% -
  Horiz. % 11.31% -191.20% -188.59% -234.33% 200.34% 649.39% 100.00%
Tax Rate - % 28.35 % 5.05 % -7.49 % - % - % - % -
  YoY % 0.00% 461.39% 167.42% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -378.50% -67.42% 100.00% - - -
Total Cost 106,566 78,799 85,239 78,844 77,304 59,836 24,790 27.49%
  YoY % 35.24% -7.56% 8.11% 1.99% 29.19% 141.37% -
  Horiz. % 429.87% 317.87% 343.84% 318.05% 311.84% 241.37% 100.00%
Net Worth 72,476 69,369 24,812 20,782 16,003 20,025 32,816 14.10%
  YoY % 4.48% 179.57% 19.39% 29.86% -20.08% -38.98% -
  Horiz. % 220.86% 211.39% 75.61% 63.33% 48.77% 61.02% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 72,476 69,369 24,812 20,782 16,003 20,025 32,816 14.10%
  YoY % 4.48% 179.57% 19.39% 29.86% -20.08% -38.98% -
  Horiz. % 220.86% 211.39% 75.61% 63.33% 48.77% 61.02% 100.00%
NOSH 233,795 223,771 80,041 79,932 80,019 80,103 80,039 19.54%
  YoY % 4.48% 179.57% 0.14% -0.11% -0.10% 0.08% -
  Horiz. % 292.10% 279.58% 100.00% 99.87% 99.98% 100.08% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -0.22 % 4.70 % 4.30 % 5.70 % -5.56 % -28.31 % -8.93 % -46.03%
  YoY % -104.68% 9.30% -24.56% 202.52% 80.36% -217.02% -
  Horiz. % 2.46% -52.63% -48.15% -63.83% 62.26% 317.02% 100.00%
ROE -0.32 % 5.60 % 15.45 % 22.92 % -25.45 % -65.93 % -6.20 % -38.95%
  YoY % -105.71% -63.75% -32.59% 190.06% 61.40% -963.39% -
  Horiz. % 5.16% -90.32% -249.19% -369.68% 410.48% 1,063.39% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 45.48 36.95 111.28 104.60 91.52 58.22 28.43 8.14%
  YoY % 23.09% -66.80% 6.39% 14.29% 57.20% 104.78% -
  Horiz. % 159.97% 129.97% 391.42% 367.92% 321.91% 204.78% 100.00%
EPS -0.10 1.74 4.79 5.96 -5.09 -16.50 -2.54 -41.65%
  YoY % -105.75% -63.67% -19.63% 217.09% 69.15% -549.61% -
  Horiz. % 3.94% -68.50% -188.58% -234.65% 200.39% 649.61% 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 0.3100 0.3100 0.3100 0.2600 0.2000 0.2500 0.4100 -4.55%
  YoY % 0.00% 0.00% 19.23% 30.00% -20.00% -39.02% -
  Horiz. % 75.61% 75.61% 75.61% 63.41% 48.78% 60.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 308,232
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 34.50 26.83 28.90 27.12 23.76 15.13 7.38 29.28%
  YoY % 28.59% -7.16% 6.56% 14.14% 57.04% 105.01% -
  Horiz. % 467.48% 363.55% 391.60% 367.48% 321.95% 205.01% 100.00%
EPS -0.07 1.26 1.24 1.55 -1.32 -4.28 -0.66 -31.18%
  YoY % -105.56% 1.61% -20.00% 217.42% 69.16% -548.48% -
  Horiz. % 10.61% -190.91% -187.88% -234.85% 200.00% 648.48% 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 0.2351 0.2251 0.0805 0.0674 0.0519 0.0650 0.1065 14.09%
  YoY % 4.44% 179.63% 19.44% 29.87% -20.15% -38.97% -
  Horiz. % 220.75% 211.36% 75.59% 63.29% 48.73% 61.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.3850 0.4950 0.3750 0.4050 0.3550 0.2900 0.2900 -
P/RPS 0.85 1.34 0.34 0.39 0.39 0.50 1.02 -2.99%
  YoY % -36.57% 294.12% -12.82% 0.00% -22.00% -50.98% -
  Horiz. % 83.33% 131.37% 33.33% 38.24% 38.24% 49.02% 100.00%
P/EPS -391.35 28.50 7.83 6.80 -6.97 -1.76 -11.42 80.13%
  YoY % -1,473.16% 263.98% 15.15% 197.56% -296.02% 84.59% -
  Horiz. % 3,426.88% -249.56% -68.56% -59.54% 61.03% 15.41% 100.00%
EY -0.26 3.51 12.77 14.72 -14.34 -56.83 -8.76 -44.33%
  YoY % -107.41% -72.51% -13.25% 202.65% 74.77% -548.74% -
  Horiz. % 2.97% -40.07% -145.78% -168.04% 163.70% 648.74% 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 1.24 1.60 1.21 1.56 1.78 1.16 0.71 9.73%
  YoY % -22.50% 32.23% -22.44% -12.36% 53.45% 63.38% -
  Horiz. % 174.65% 225.35% 170.42% 219.72% 250.70% 163.38% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 25/02/16 26/02/15 26/02/14 27/02/13 29/02/12 -
Price 0.4000 0.5000 0.3950 0.4000 0.4250 0.2900 0.3000 -
P/RPS 0.88 1.35 0.35 0.38 0.46 0.50 1.06 -3.05%
  YoY % -34.81% 285.71% -7.89% -17.39% -8.00% -52.83% -
  Horiz. % 83.02% 127.36% 33.02% 35.85% 43.40% 47.17% 100.00%
P/EPS -406.60 28.78 8.25 6.71 -8.35 -1.76 -11.81 80.27%
  YoY % -1,512.79% 248.85% 22.95% 180.36% -374.43% 85.10% -
  Horiz. % 3,442.85% -243.69% -69.86% -56.82% 70.70% 14.90% 100.00%
EY -0.25 3.47 12.13 14.90 -11.98 -56.83 -8.47 -44.38%
  YoY % -107.20% -71.39% -18.59% 224.37% 78.92% -570.96% -
  Horiz. % 2.95% -40.97% -143.21% -175.91% 141.44% 670.96% 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 1.29 1.61 1.27 1.54 2.13 1.16 0.73 9.94%
  YoY % -19.88% 26.77% -17.53% -27.70% 83.62% 58.90% -
  Horiz. % 176.71% 220.55% 173.97% 210.96% 291.78% 158.90% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS