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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 241,413 245,450 213,058 106,336 82,686 89,073 83,608 19.31%
  YoY % -1.64% 15.20% 100.36% 28.60% -7.17% 6.54% -
  Horiz. % 288.74% 293.57% 254.83% 127.18% 98.90% 106.54% 100.00%
PBT -29,119 4,158 4,450 -1,256 5,425 4,038 4,432 -
  YoY % -800.31% -6.56% 454.30% -123.15% 34.35% -8.89% -
  Horiz. % -657.02% 93.82% 100.41% -28.34% 122.41% 91.11% 100.00%
Tax 6,364 -2,074 -1,161 1,026 -1,538 -204 332 63.52%
  YoY % 406.85% -78.64% -213.16% 166.71% -653.92% -161.45% -
  Horiz. % 1,916.87% -624.70% -349.70% 309.04% -463.25% -61.45% 100.00%
NP -22,755 2,084 3,289 -230 3,887 3,834 4,764 -
  YoY % -1,191.89% -36.64% 1,530.00% -105.92% 1.38% -19.52% -
  Horiz. % -477.64% 43.74% 69.04% -4.83% 81.59% 80.48% 100.00%
NP to SH -22,755 2,084 3,289 -230 3,887 3,834 4,764 -
  YoY % -1,191.89% -36.64% 1,530.00% -105.92% 1.38% -19.52% -
  Horiz. % -477.64% 43.74% 69.04% -4.83% 81.59% 80.48% 100.00%
Tax Rate - % 49.88 % 26.09 % - % 28.35 % 5.05 % -7.49 % -
  YoY % 0.00% 91.18% 0.00% 0.00% 461.39% 167.42% -
  Horiz. % 0.00% -665.95% -348.33% 0.00% -378.50% -67.42% 100.00%
Total Cost 264,168 243,366 209,769 106,566 78,799 85,239 78,844 22.30%
  YoY % 8.55% 16.02% 96.84% 35.24% -7.56% 8.11% -
  Horiz. % 335.05% 308.67% 266.06% 135.16% 99.94% 108.11% 100.00%
Net Worth 66,126 86,504 84,166 72,476 69,369 24,812 20,782 21.26%
  YoY % -23.56% 2.78% 16.13% 4.48% 179.57% 19.39% -
  Horiz. % 318.18% 416.24% 404.99% 348.74% 333.79% 119.39% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 66,126 86,504 84,166 72,476 69,369 24,812 20,782 21.26%
  YoY % -23.56% 2.78% 16.13% 4.48% 179.57% 19.39% -
  Horiz. % 318.18% 416.24% 404.99% 348.74% 333.79% 119.39% 100.00%
NOSH 244,914 233,795 233,795 233,795 223,771 80,041 79,932 20.50%
  YoY % 4.76% 0.00% 0.00% 4.48% 179.57% 0.14% -
  Horiz. % 306.40% 292.49% 292.49% 292.49% 279.95% 100.14% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -9.43 % 0.85 % 1.54 % -0.22 % 4.70 % 4.30 % 5.70 % -
  YoY % -1,209.41% -44.81% 800.00% -104.68% 9.30% -24.56% -
  Horiz. % -165.44% 14.91% 27.02% -3.86% 82.46% 75.44% 100.00%
ROE -34.41 % 2.41 % 3.91 % -0.32 % 5.60 % 15.45 % 22.92 % -
  YoY % -1,527.80% -38.36% 1,321.88% -105.71% -63.75% -32.59% -
  Horiz. % -150.13% 10.51% 17.06% -1.40% 24.43% 67.41% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 98.57 104.99 91.13 45.48 36.95 111.28 104.60 -0.98%
  YoY % -6.11% 15.21% 100.37% 23.09% -66.80% 6.39% -
  Horiz. % 94.24% 100.37% 87.12% 43.48% 35.33% 106.39% 100.00%
EPS -9.29 0.89 1.41 -0.10 1.74 4.79 5.96 -
  YoY % -1,143.82% -36.88% 1,510.00% -105.75% -63.67% -19.63% -
  Horiz. % -155.87% 14.93% 23.66% -1.68% 29.19% 80.37% 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 0.2700 0.3700 0.3600 0.3100 0.3100 0.3100 0.2600 0.63%
  YoY % -27.03% 2.78% 16.13% 0.00% 0.00% 19.23% -
  Horiz. % 103.85% 142.31% 138.46% 119.23% 119.23% 119.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 308,232
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 78.32 79.63 69.12 34.50 26.83 28.90 27.12 19.31%
  YoY % -1.65% 15.21% 100.35% 28.59% -7.16% 6.56% -
  Horiz. % 288.79% 293.62% 254.87% 127.21% 98.93% 106.56% 100.00%
EPS -7.38 0.68 1.07 -0.07 1.26 1.24 1.55 -
  YoY % -1,185.29% -36.45% 1,628.57% -105.56% 1.61% -20.00% -
  Horiz. % -476.13% 43.87% 69.03% -4.52% 81.29% 80.00% 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 0.2145 0.2806 0.2731 0.2351 0.2251 0.0805 0.0674 21.26%
  YoY % -23.56% 2.75% 16.16% 4.44% 179.63% 19.44% -
  Horiz. % 318.25% 416.32% 405.19% 348.81% 333.98% 119.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.2300 0.3050 0.3350 0.3850 0.4950 0.3750 0.4050 -
P/RPS 0.23 0.29 0.37 0.85 1.34 0.34 0.39 -8.42%
  YoY % -20.69% -21.62% -56.47% -36.57% 294.12% -12.82% -
  Horiz. % 58.97% 74.36% 94.87% 217.95% 343.59% 87.18% 100.00%
P/EPS -2.48 34.22 23.81 -391.35 28.50 7.83 6.80 -
  YoY % -107.25% 43.72% 106.08% -1,473.16% 263.98% 15.15% -
  Horiz. % -36.47% 503.24% 350.15% -5,755.15% 419.12% 115.15% 100.00%
EY -40.40 2.92 4.20 -0.26 3.51 12.77 14.72 -
  YoY % -1,483.56% -30.48% 1,715.38% -107.41% -72.51% -13.25% -
  Horiz. % -274.46% 19.84% 28.53% -1.77% 23.85% 86.75% 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 0.85 0.82 0.93 1.24 1.60 1.21 1.56 -9.62%
  YoY % 3.66% -11.83% -25.00% -22.50% 32.23% -22.44% -
  Horiz. % 54.49% 52.56% 59.62% 79.49% 102.56% 77.56% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 27/02/20 28/02/19 28/02/18 28/02/17 25/02/16 26/02/15 -
Price 0.2400 0.2900 0.4300 0.4000 0.5000 0.3950 0.4000 -
P/RPS 0.24 0.28 0.47 0.88 1.35 0.35 0.38 -7.37%
  YoY % -14.29% -40.43% -46.59% -34.81% 285.71% -7.89% -
  Horiz. % 63.16% 73.68% 123.68% 231.58% 355.26% 92.11% 100.00%
P/EPS -2.58 32.53 30.57 -406.60 28.78 8.25 6.71 -
  YoY % -107.93% 6.41% 107.52% -1,512.79% 248.85% 22.95% -
  Horiz. % -38.45% 484.80% 455.59% -6,059.61% 428.91% 122.95% 100.00%
EY -38.71 3.07 3.27 -0.25 3.47 12.13 14.90 -
  YoY % -1,360.91% -6.12% 1,408.00% -107.20% -71.39% -18.59% -
  Horiz. % -259.80% 20.60% 21.95% -1.68% 23.29% 81.41% 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 0.89 0.78 1.19 1.29 1.61 1.27 1.54 -8.73%
  YoY % 14.10% -34.45% -7.75% -19.88% 26.77% -17.53% -
  Horiz. % 57.79% 50.65% 77.27% 83.77% 104.55% 82.47% 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
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS