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 - 234,943
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.47 8.08 8.66 8.89 7.59 7.21 4.18 29.22%
  YoY % 140.97% -6.70% -2.59% 17.13% 5.27% 72.49% -
  Horiz. % 465.79% 193.30% 207.18% 212.68% 181.58% 172.49% 100.00%
EPS -2.42 -0.82 0.44 0.01 0.05 0.25 -0.78 20.76%
  YoY % -195.12% -286.36% 4,300.00% -80.00% -80.00% 132.05% -
  Horiz. % 310.26% 105.13% -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 0.3383 0.2985 0.2615 0.0894 0.0737 0.0890 0.0952 23.52%
  YoY % 13.33% 14.15% 192.51% 21.30% -17.19% -6.51% -
  Horiz. % 355.36% 313.55% 274.68% 93.91% 77.42% 93.49% 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.
 


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
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS