Highlights

[TPC] YoY Cumulative Quarter Result on 2017-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     91.85%    YoY -     -105.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 - 233,795
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 35.37 38.10 35.76 31.32 22.32%
  YoY % 15.21% 100.37% 28.58% -7.17% 6.54% 14.18% -
  Horiz. % 335.22% 290.96% 145.21% 112.93% 121.65% 114.18% 100.00%
EPS 0.89 1.41 -0.10 1.66 1.64 2.04 -1.74 -
  YoY % -36.88% 1,510.00% -106.02% 1.22% -19.61% 217.24% -
  Horiz. % -51.15% -81.03% 5.75% -95.40% -94.25% -117.24% 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 0.2967 0.1061 0.0889 0.0685 32.44%
  YoY % 2.78% 16.13% 4.48% 179.64% 19.35% 29.78% -
  Horiz. % 540.15% 525.55% 452.55% 433.14% 154.89% 129.78% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers