Highlights

[TPC] YoY Quarter Result on 2017-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     70.36%    YoY -     -286.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 53,520 45,746 18,990 20,349 20,876 17,835 16,929 21.14%
  YoY % 16.99% 140.90% -6.68% -2.52% 17.05% 5.35% -
  Horiz. % 316.14% 270.22% 112.17% 120.20% 123.32% 105.35% 100.00%
PBT -1,265 -6,304 -1,934 1,626 30 118 579 -
  YoY % 79.93% -225.96% -218.94% 5,320.00% -74.58% -79.62% -
  Horiz. % -218.48% -1,088.77% -334.02% 280.83% 5.18% 20.38% 100.00%
Tax -373 611 0 -588 0 0 0 -
  YoY % -161.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.44% -103.91% -0.00% 100.00% - - -
NP -1,638 -5,693 -1,934 1,038 30 118 579 -
  YoY % 71.23% -194.36% -286.32% 3,360.00% -74.58% -79.62% -
  Horiz. % -282.90% -983.25% -334.02% 179.27% 5.18% 20.38% 100.00%
NP to SH -1,638 -5,693 -1,934 1,038 30 118 579 -
  YoY % 71.23% -194.36% -286.32% 3,360.00% -74.58% -79.62% -
  Horiz. % -282.90% -983.25% -334.02% 179.27% 5.18% 20.38% 100.00%
Tax Rate - % - % - % 36.16 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 55,158 51,439 20,924 19,311 20,846 17,717 16,350 22.45%
  YoY % 7.23% 145.84% 8.35% -7.36% 17.66% 8.36% -
  Horiz. % 337.36% 314.61% 127.98% 118.11% 127.50% 108.36% 100.00%
Net Worth 93,518 79,490 70,138 61,432 21,000 17,306 20,908 28.35%
  YoY % 17.65% 13.33% 14.17% 192.54% 21.34% -17.23% -
  Horiz. % 447.28% 380.19% 335.46% 293.82% 100.44% 82.77% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 93,518 79,490 70,138 61,432 21,000 17,306 20,908 28.35%
  YoY % 17.65% 13.33% 14.17% 192.54% 21.34% -17.23% -
  Horiz. % 447.28% 380.19% 335.46% 293.82% 100.44% 82.77% 100.00%
NOSH 233,795 233,795 233,795 211,836 75,000 78,666 80,416 19.46%
  YoY % 0.00% 0.00% 10.37% 182.45% -4.66% -2.18% -
  Horiz. % 290.73% 290.73% 290.73% 263.42% 93.26% 97.82% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -3.06 % -12.44 % -10.18 % 5.10 % 0.14 % 0.66 % 3.42 % -
  YoY % 75.40% -22.20% -299.61% 3,542.86% -78.79% -80.70% -
  Horiz. % -89.47% -363.74% -297.66% 149.12% 4.09% 19.30% 100.00%
ROE -1.75 % -7.16 % -2.76 % 1.69 % 0.14 % 0.68 % 2.77 % -
  YoY % 75.56% -159.42% -263.31% 1,107.14% -79.41% -75.45% -
  Horiz. % -63.18% -258.48% -99.64% 61.01% 5.05% 24.55% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 22.89 19.57 8.12 9.61 27.83 22.67 21.05 1.41%
  YoY % 16.96% 141.01% -15.50% -65.47% 22.76% 7.70% -
  Horiz. % 108.74% 92.97% 38.57% 45.65% 132.21% 107.70% 100.00%
EPS -0.70 -2.44 -0.83 0.49 0.04 0.15 0.72 -
  YoY % 71.31% -193.98% -269.39% 1,125.00% -73.33% -79.17% -
  Horiz. % -97.22% -338.89% -115.28% 68.06% 5.56% 20.83% 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 0.4000 0.3400 0.3000 0.2900 0.2800 0.2200 0.2600 7.44%
  YoY % 17.65% 13.33% 3.45% 3.57% 27.27% -15.38% -
  Horiz. % 153.85% 130.77% 115.38% 111.54% 107.69% 84.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 22.89 19.57 8.12 8.70 8.93 7.63 7.24 21.14%
  YoY % 16.96% 141.01% -6.67% -2.58% 17.04% 5.39% -
  Horiz. % 316.16% 270.30% 112.15% 120.17% 123.34% 105.39% 100.00%
EPS -0.70 -2.44 -0.83 0.44 0.01 0.05 0.25 -
  YoY % 71.31% -193.98% -288.64% 4,300.00% -80.00% -80.00% -
  Horiz. % -280.00% -976.00% -332.00% 176.00% 4.00% 20.00% 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 0.4000 0.3400 0.3000 0.2628 0.0898 0.0740 0.0894 28.35%
  YoY % 17.65% 13.33% 14.16% 192.65% 21.35% -17.23% -
  Horiz. % 447.43% 380.31% 335.57% 293.96% 100.45% 82.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.3750 0.3850 0.4050 0.4250 0.4200 0.3450 0.3050 -
P/RPS 1.64 1.97 4.99 4.42 1.51 1.52 1.45 2.07%
  YoY % -16.75% -60.52% 12.90% 192.72% -0.66% 4.83% -
  Horiz. % 113.10% 135.86% 344.14% 304.83% 104.14% 104.83% 100.00%
P/EPS -53.52 -15.81 -48.96 86.73 1,050.00 230.00 42.36 -
  YoY % -238.52% 67.71% -156.45% -91.74% 356.52% 442.97% -
  Horiz. % -126.35% -37.32% -115.58% 204.75% 2,478.75% 542.97% 100.00%
EY -1.87 -6.32 -2.04 1.15 0.10 0.43 2.36 -
  YoY % 70.41% -209.80% -277.39% 1,050.00% -76.74% -81.78% -
  Horiz. % -79.24% -267.80% -86.44% 48.73% 4.24% 18.22% 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 0.94 1.13 1.35 1.47 1.50 1.57 1.17 -3.58%
  YoY % -16.81% -16.30% -8.16% -2.00% -4.46% 34.19% -
  Horiz. % 80.34% 96.58% 115.38% 125.64% 128.21% 134.19% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 21/08/13 -
Price 0.3500 0.3600 0.4100 0.4650 0.4800 0.4150 0.3300 -
P/RPS 1.53 1.84 5.05 4.84 1.72 1.83 1.57 -0.43%
  YoY % -16.85% -63.56% 4.34% 181.40% -6.01% 16.56% -
  Horiz. % 97.45% 117.20% 321.66% 308.28% 109.55% 116.56% 100.00%
P/EPS -49.96 -14.78 -49.56 94.90 1,200.00 276.67 45.83 -
  YoY % -238.02% 70.18% -152.22% -92.09% 333.73% 503.69% -
  Horiz. % -109.01% -32.25% -108.14% 207.07% 2,618.37% 603.69% 100.00%
EY -2.00 -6.76 -2.02 1.05 0.08 0.36 2.18 -
  YoY % 70.41% -234.65% -292.38% 1,212.50% -77.78% -83.49% -
  Horiz. % -91.74% -310.09% -92.66% 48.17% 3.67% 16.51% 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 0.88 1.06 1.37 1.60 1.71 1.89 1.27 -5.93%
  YoY % -16.98% -22.63% -14.38% -6.43% -9.52% 48.82% -
  Horiz. % 69.29% 83.46% 107.87% 125.98% 134.65% 148.82% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers