Highlights

[TPC] YoY Cumulative Quarter Result on 2014-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 20-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     140.68%    YoY -     2,730.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
Revenue 19,009 20,860 23,805 21,031 16,754 10,045 11,733 7.13%
  YoY % -8.87% -12.37% 13.19% 25.53% 66.79% -14.39% -
  Horiz. % 162.01% 177.79% 202.89% 179.25% 142.79% 85.61% 100.00%
PBT -8,280 1,424 1,832 1,657 -63 -9,049 -952 36.17%
  YoY % -681.46% -22.27% 10.56% 2,730.16% 99.30% -850.53% -
  Horiz. % 869.75% -149.58% -192.44% -174.05% 6.62% 950.53% 100.00%
Tax 1,755 -527 0 0 0 0 0 -
  YoY % 433.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -333.02% 100.00% - - - - -
NP -6,525 897 1,832 1,657 -63 -9,049 -952 31.62%
  YoY % -827.42% -51.04% 10.56% 2,730.16% 99.30% -850.53% -
  Horiz. % 685.40% -94.22% -192.44% -174.05% 6.62% 950.53% 100.00%
NP to SH -6,525 897 1,832 1,657 -63 -9,049 -952 31.62%
  YoY % -827.42% -51.04% 10.56% 2,730.16% 99.30% -850.53% -
  Horiz. % 685.40% -94.22% -192.44% -174.05% 6.62% 950.53% 100.00%
Tax Rate - % 37.01 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 25,534 19,963 21,973 19,374 16,817 19,094 12,685 10.50%
  YoY % 27.91% -9.15% 13.41% 15.20% -11.93% 50.52% -
  Horiz. % 201.29% 157.37% 173.22% 152.73% 132.57% 150.52% 100.00%
Net Worth 67,722 50,699 22,400 17,610 19,687 24,804 29,599 12.54%
  YoY % 33.57% 126.34% 27.20% -10.55% -20.63% -16.20% -
  Horiz. % 228.79% 171.28% 75.68% 59.50% 66.51% 83.80% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
Net Worth 67,722 50,699 22,400 17,610 19,687 24,804 29,599 12.54%
  YoY % 33.57% 126.34% 27.20% -10.55% -20.63% -16.20% -
  Horiz. % 228.79% 171.28% 75.68% 59.50% 66.51% 83.80% 100.00%
NOSH 225,741 194,999 80,000 80,048 78,750 80,014 79,999 15.96%
  YoY % 15.76% 143.75% -0.06% 1.65% -1.58% 0.02% -
  Horiz. % 282.18% 243.75% 100.00% 100.06% 98.44% 100.02% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
NP Margin -34.33 % 4.30 % 7.70 % 7.88 % -0.38 % -90.08 % -8.11 % 22.87%
  YoY % -898.37% -44.16% -2.28% 2,173.68% 99.58% -1,010.73% -
  Horiz. % 423.30% -53.02% -94.94% -97.16% 4.69% 1,110.73% 100.00%
ROE -9.63 % 1.77 % 8.18 % 9.41 % -0.32 % -36.48 % -3.22 % 16.93%
  YoY % -644.07% -78.36% -13.07% 3,040.62% 99.12% -1,032.92% -
  Horiz. % 299.07% -54.97% -254.04% -292.24% 9.94% 1,132.92% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
RPS 8.42 10.70 29.76 26.27 21.27 12.55 14.67 -7.62%
  YoY % -21.31% -64.05% 13.29% 23.51% 69.48% -14.45% -
  Horiz. % 57.40% 72.94% 202.86% 179.07% 144.99% 85.55% 100.00%
EPS -2.89 0.46 2.29 2.07 -0.08 -11.31 -1.19 13.50%
  YoY % -728.26% -79.91% 10.63% 2,687.50% 99.29% -850.42% -
  Horiz. % 242.86% -38.66% -192.44% -173.95% 6.72% 950.42% 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 0.3000 0.2600 0.2800 0.2200 0.2500 0.3100 0.3700 -2.95%
  YoY % 15.38% -7.14% 27.27% -12.00% -19.35% -16.22% -
  Horiz. % 81.08% 70.27% 75.68% 59.46% 67.57% 83.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
RPS 8.13 8.92 10.18 9.00 7.17 4.30 5.02 7.12%
  YoY % -8.86% -12.38% 13.11% 25.52% 66.74% -14.34% -
  Horiz. % 161.95% 177.69% 202.79% 179.28% 142.83% 85.66% 100.00%
EPS -2.79 0.38 0.78 0.71 -0.03 -3.87 -0.41 31.49%
  YoY % -834.21% -51.28% 9.86% 2,466.67% 99.22% -843.90% -
  Horiz. % 680.49% -92.68% -190.24% -173.17% 7.32% 943.90% 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 0.2169 0.0958 0.0753 0.0842 0.1061 0.1266 12.54%
  YoY % 33.56% 126.41% 27.22% -10.57% -20.64% -16.19% -
  Horiz. % 228.83% 171.33% 75.67% 59.48% 66.51% 83.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/10 -
Price 0.4850 0.4050 0.5050 0.3300 0.2900 0.3100 0.2800 -
P/RPS 5.76 3.79 1.70 1.26 1.36 2.47 1.91 17.07%
  YoY % 51.98% 122.94% 34.92% -7.35% -44.94% 29.32% -
  Horiz. % 301.57% 198.43% 89.01% 65.97% 71.20% 129.32% 100.00%
P/EPS -16.78 88.04 22.05 15.94 -362.50 -2.74 -23.53 -4.71%
  YoY % -119.06% 299.27% 38.33% 104.40% -13,129.93% 88.36% -
  Horiz. % 71.31% -374.16% -93.71% -67.74% 1,540.59% 11.64% 100.00%
EY -5.96 1.14 4.53 6.27 -0.28 -36.48 -4.25 4.95%
  YoY % -622.81% -74.83% -27.75% 2,339.29% 99.23% -758.35% -
  Horiz. % 140.24% -26.82% -106.59% -147.53% 6.59% 858.35% 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 1.62 1.56 1.80 1.50 1.16 1.00 0.76 11.41%
  YoY % 3.85% -13.33% 20.00% 29.31% 16.00% 31.58% -
  Horiz. % 213.16% 205.26% 236.84% 197.37% 152.63% 131.58% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
Date 30/05/17 25/05/16 26/05/15 20/05/14 29/05/13 29/05/12 31/05/10 -
Price 0.4600 0.4700 0.4800 0.3000 0.2900 0.2800 0.3000 -
P/RPS 5.46 4.39 1.61 1.14 1.36 2.23 2.05 15.01%
  YoY % 24.37% 172.67% 41.23% -16.18% -39.01% 8.78% -
  Horiz. % 266.34% 214.15% 78.54% 55.61% 66.34% 108.78% 100.00%
P/EPS -15.91 102.17 20.96 14.49 -362.50 -2.48 -25.21 -6.36%
  YoY % -115.57% 387.45% 44.65% 104.00% -14,516.93% 90.16% -
  Horiz. % 63.11% -405.28% -83.14% -57.48% 1,437.92% 9.84% 100.00%
EY -6.28 0.98 4.77 6.90 -0.28 -40.39 -3.97 6.77%
  YoY % -740.82% -79.45% -30.87% 2,564.29% 99.31% -917.38% -
  Horiz. % 158.19% -24.69% -120.15% -173.80% 7.05% 1,017.38% 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 1.53 1.81 1.71 1.36 1.16 0.90 0.81 9.50%
  YoY % -15.47% 5.85% 25.74% 17.24% 28.89% 11.11% -
  Horiz. % 188.89% 223.46% 211.11% 167.90% 143.21% 111.11% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers