Highlights

[TPC] YoY Quarter Result on 2015-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -98.36%    YoY -     -74.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 45,746 18,990 20,349 20,876 17,835 16,929 9,825 29.21%
  YoY % 140.90% -6.68% -2.52% 17.05% 5.35% 72.31% -
  Horiz. % 465.61% 193.28% 207.11% 212.48% 181.53% 172.31% 100.00%
PBT -6,304 -1,934 1,626 30 118 579 -1,819 23.01%
  YoY % -225.96% -218.94% 5,320.00% -74.58% -79.62% 131.83% -
  Horiz. % 346.56% 106.32% -89.39% -1.65% -6.49% -31.83% 100.00%
Tax 611 0 -588 0 0 0 -3 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -20,366.67% -0.00% 19,600.00% -0.00% -0.00% -0.00% 100.00%
NP -5,693 -1,934 1,038 30 118 579 -1,822 20.90%
  YoY % -194.36% -286.32% 3,360.00% -74.58% -79.62% 131.78% -
  Horiz. % 312.46% 106.15% -56.97% -1.65% -6.48% -31.78% 100.00%
NP to SH -5,693 -1,934 1,038 30 118 579 -1,822 20.90%
  YoY % -194.36% -286.32% 3,360.00% -74.58% -79.62% 131.78% -
  Horiz. % 312.46% 106.15% -56.97% -1.65% -6.48% -31.78% 100.00%
Tax Rate - % - % 36.16 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 51,439 20,924 19,311 20,846 17,717 16,350 11,647 28.07%
  YoY % 145.84% 8.35% -7.36% 17.66% 8.36% 40.38% -
  Horiz. % 441.65% 179.65% 165.80% 178.98% 152.12% 140.38% 100.00%
Net Worth 79,490 70,138 61,432 21,000 17,306 20,908 22,375 23.51%
  YoY % 13.33% 14.17% 192.54% 21.34% -17.23% -6.56% -
  Horiz. % 355.26% 313.46% 274.55% 93.85% 77.35% 93.44% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 79,490 70,138 61,432 21,000 17,306 20,908 22,375 23.51%
  YoY % 13.33% 14.17% 192.54% 21.34% -17.23% -6.56% -
  Horiz. % 355.26% 313.46% 274.55% 93.85% 77.35% 93.44% 100.00%
NOSH 233,795 233,795 211,836 75,000 78,666 80,416 79,912 19.58%
  YoY % 0.00% 10.37% 182.45% -4.66% -2.18% 0.63% -
  Horiz. % 292.56% 292.56% 265.09% 93.85% 98.44% 100.63% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -12.44 % -10.18 % 5.10 % 0.14 % 0.66 % 3.42 % -18.54 % -6.43%
  YoY % -22.20% -299.61% 3,542.86% -78.79% -80.70% 118.45% -
  Horiz. % 67.10% 54.91% -27.51% -0.76% -3.56% -18.45% 100.00%
ROE -7.16 % -2.76 % 1.69 % 0.14 % 0.68 % 2.77 % -8.14 % -2.11%
  YoY % -159.42% -263.31% 1,107.14% -79.41% -75.45% 134.03% -
  Horiz. % 87.96% 33.91% -20.76% -1.72% -8.35% -34.03% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.57 8.12 9.61 27.83 22.67 21.05 12.29 8.06%
  YoY % 141.01% -15.50% -65.47% 22.76% 7.70% 71.28% -
  Horiz. % 159.24% 66.07% 78.19% 226.44% 184.46% 171.28% 100.00%
EPS -2.44 -0.83 0.49 0.04 0.15 0.72 -2.28 1.14%
  YoY % -193.98% -269.39% 1,125.00% -73.33% -79.17% 131.58% -
  Horiz. % 107.02% 36.40% -21.49% -1.75% -6.58% -31.58% 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 0.3400 0.3000 0.2900 0.2800 0.2200 0.2600 0.2800 3.29%
  YoY % 13.33% 3.45% 3.57% 27.27% -15.38% -7.14% -
  Horiz. % 121.43% 107.14% 103.57% 100.00% 78.57% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.57 8.12 8.70 8.93 7.63 7.24 4.20 29.22%
  YoY % 141.01% -6.67% -2.58% 17.04% 5.39% 72.38% -
  Horiz. % 465.95% 193.33% 207.14% 212.62% 181.67% 172.38% 100.00%
EPS -2.44 -0.83 0.44 0.01 0.05 0.25 -0.78 20.92%
  YoY % -193.98% -288.64% 4,300.00% -80.00% -80.00% 132.05% -
  Horiz. % 312.82% 106.41% -56.41% -1.28% -6.41% -32.05% 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 0.3400 0.3000 0.2628 0.0898 0.0740 0.0894 0.0957 23.51%
  YoY % 13.33% 14.16% 192.65% 21.35% -17.23% -6.58% -
  Horiz. % 355.28% 313.48% 274.61% 93.83% 77.32% 93.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.3850 0.4050 0.4250 0.4200 0.3450 0.3050 0.2900 -
P/RPS 1.97 4.99 4.42 1.51 1.52 1.45 2.36 -2.96%
  YoY % -60.52% 12.90% 192.72% -0.66% 4.83% -38.56% -
  Horiz. % 83.47% 211.44% 187.29% 63.98% 64.41% 61.44% 100.00%
P/EPS -15.81 -48.96 86.73 1,050.00 230.00 42.36 -12.72 3.69%
  YoY % 67.71% -156.45% -91.74% 356.52% 442.97% 433.02% -
  Horiz. % 124.29% 384.91% -681.84% -8,254.72% -1,808.18% -333.02% 100.00%
EY -6.32 -2.04 1.15 0.10 0.43 2.36 -7.86 -3.57%
  YoY % -209.80% -277.39% 1,050.00% -76.74% -81.78% 130.03% -
  Horiz. % 80.41% 25.95% -14.63% -1.27% -5.47% -30.03% 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 1.13 1.35 1.47 1.50 1.57 1.17 1.04 1.39%
  YoY % -16.30% -8.16% -2.00% -4.46% 34.19% 12.50% -
  Horiz. % 108.65% 129.81% 141.35% 144.23% 150.96% 112.50% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 21/08/13 28/08/12 -
Price 0.3600 0.4100 0.4650 0.4800 0.4150 0.3300 0.2900 -
P/RPS 1.84 5.05 4.84 1.72 1.83 1.57 2.36 -4.06%
  YoY % -63.56% 4.34% 181.40% -6.01% 16.56% -33.47% -
  Horiz. % 77.97% 213.98% 205.08% 72.88% 77.54% 66.53% 100.00%
P/EPS -14.78 -49.56 94.90 1,200.00 276.67 45.83 -12.72 2.53%
  YoY % 70.18% -152.22% -92.09% 333.73% 503.69% 460.30% -
  Horiz. % 116.19% 389.62% -746.07% -9,433.96% -2,175.08% -360.30% 100.00%
EY -6.76 -2.02 1.05 0.08 0.36 2.18 -7.86 -2.48%
  YoY % -234.65% -292.38% 1,212.50% -77.78% -83.49% 127.74% -
  Horiz. % 86.01% 25.70% -13.36% -1.02% -4.58% -27.74% 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 1.06 1.37 1.60 1.71 1.89 1.27 1.04 0.32%
  YoY % -22.63% -14.38% -6.43% -9.52% 48.82% 22.12% -
  Horiz. % 101.92% 131.73% 153.85% 164.42% 181.73% 122.12% 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.
 


 

296  249  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers