Highlights

[TPC] YoY Quarter Result on 2020-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -72.83%    YoY -     -395.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 56,812 53,520 45,746 18,990 20,349 20,876 17,835 21.28%
  YoY % 6.15% 16.99% 140.90% -6.68% -2.52% 17.05% -
  Horiz. % 318.54% 300.08% 256.50% 106.48% 114.10% 117.05% 100.00%
PBT -8,652 -1,265 -6,304 -1,934 1,626 30 118 -
  YoY % -583.95% 79.93% -225.96% -218.94% 5,320.00% -74.58% -
  Horiz. % -7,332.20% -1,072.03% -5,342.37% -1,638.98% 1,377.97% 25.42% 100.00%
Tax 536 -373 611 0 -588 0 0 -
  YoY % 243.70% -161.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -91.16% 63.44% -103.91% -0.00% 100.00% - -
NP -8,116 -1,638 -5,693 -1,934 1,038 30 118 -
  YoY % -395.48% 71.23% -194.36% -286.32% 3,360.00% -74.58% -
  Horiz. % -6,877.97% -1,388.14% -4,824.58% -1,638.98% 879.66% 25.42% 100.00%
NP to SH -8,116 -1,638 -5,693 -1,934 1,038 30 118 -
  YoY % -395.48% 71.23% -194.36% -286.32% 3,360.00% -74.58% -
  Horiz. % -6,877.97% -1,388.14% -4,824.58% -1,638.98% 879.66% 25.42% 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% 0.00% 100.00% - -
Total Cost 64,928 55,158 51,439 20,924 19,311 20,846 17,717 24.14%
  YoY % 17.71% 7.23% 145.84% 8.35% -7.36% 17.66% -
  Horiz. % 366.47% 311.33% 290.34% 118.10% 109.00% 117.66% 100.00%
Net Worth 74,827 93,518 79,490 70,138 61,432 21,000 17,306 27.61%
  YoY % -19.99% 17.65% 13.33% 14.17% 192.54% 21.34% -
  Horiz. % 432.36% 540.36% 459.31% 405.27% 354.97% 121.34% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 74,827 93,518 79,490 70,138 61,432 21,000 17,306 27.61%
  YoY % -19.99% 17.65% 13.33% 14.17% 192.54% 21.34% -
  Horiz. % 432.36% 540.36% 459.31% 405.27% 354.97% 121.34% 100.00%
NOSH 233,835 233,795 233,795 233,795 211,836 75,000 78,666 19.89%
  YoY % 0.02% 0.00% 0.00% 10.37% 182.45% -4.66% -
  Horiz. % 297.25% 297.20% 297.20% 297.20% 269.28% 95.34% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -14.29 % -3.06 % -12.44 % -10.18 % 5.10 % 0.14 % 0.66 % -
  YoY % -366.99% 75.40% -22.20% -299.61% 3,542.86% -78.79% -
  Horiz. % -2,165.15% -463.64% -1,884.85% -1,542.42% 772.73% 21.21% 100.00%
ROE -10.85 % -1.75 % -7.16 % -2.76 % 1.69 % 0.14 % 0.68 % -
  YoY % -520.00% 75.56% -159.42% -263.31% 1,107.14% -79.41% -
  Horiz. % -1,595.59% -257.35% -1,052.94% -405.88% 248.53% 20.59% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 24.30 22.89 19.57 8.12 9.61 27.83 22.67 1.16%
  YoY % 6.16% 16.96% 141.01% -15.50% -65.47% 22.76% -
  Horiz. % 107.19% 100.97% 86.33% 35.82% 42.39% 122.76% 100.00%
EPS -3.47 -0.70 -2.44 -0.83 0.49 0.04 0.15 -
  YoY % -395.71% 71.31% -193.98% -269.39% 1,125.00% -73.33% -
  Horiz. % -2,313.33% -466.67% -1,626.67% -553.33% 326.67% 26.67% 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 0.3200 0.4000 0.3400 0.3000 0.2900 0.2800 0.2200 6.44%
  YoY % -20.00% 17.65% 13.33% 3.45% 3.57% 27.27% -
  Horiz. % 145.45% 181.82% 154.55% 136.36% 131.82% 127.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,943
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 24.18 22.78 19.47 8.08 8.66 8.89 7.59 21.28%
  YoY % 6.15% 17.00% 140.97% -6.70% -2.59% 17.13% -
  Horiz. % 318.58% 300.13% 256.52% 106.46% 114.10% 117.13% 100.00%
EPS -3.45 -0.70 -2.42 -0.82 0.44 0.01 0.05 -
  YoY % -392.86% 71.07% -195.12% -286.36% 4,300.00% -80.00% -
  Horiz. % -6,900.00% -1,400.00% -4,840.00% -1,640.00% 880.00% 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 0.3185 0.3980 0.3383 0.2985 0.2615 0.0894 0.0737 27.60%
  YoY % -19.97% 17.65% 13.33% 14.15% 192.51% 21.30% -
  Horiz. % 432.16% 540.03% 459.02% 405.02% 354.82% 121.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/15 30/06/14 30/06/13 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.2500 0.3750 0.3850 0.4050 0.4250 0.4200 0.3450 -
P/RPS 1.03 1.64 1.97 4.99 4.42 1.51 1.52 -6.27%
  YoY % -37.20% -16.75% -60.52% 12.90% 192.72% -0.66% -
  Horiz. % 67.76% 107.89% 129.61% 328.29% 290.79% 99.34% 100.00%
P/EPS -7.20 -53.52 -15.81 -48.96 86.73 1,050.00 230.00 -
  YoY % 86.55% -238.52% 67.71% -156.45% -91.74% 356.52% -
  Horiz. % -3.13% -23.27% -6.87% -21.29% 37.71% 456.52% 100.00%
EY -13.88 -1.87 -6.32 -2.04 1.15 0.10 0.43 -
  YoY % -642.25% 70.41% -209.80% -277.39% 1,050.00% -76.74% -
  Horiz. % -3,227.91% -434.88% -1,469.77% -474.42% 267.44% 23.26% 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 0.78 0.94 1.13 1.35 1.47 1.50 1.57 -11.00%
  YoY % -17.02% -16.81% -16.30% -8.16% -2.00% -4.46% -
  Horiz. % 49.68% 59.87% 71.97% 85.99% 93.63% 95.54% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 29/08/19 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 -
Price 0.2550 0.3500 0.3600 0.4100 0.4650 0.4800 0.4150 -
P/RPS 1.05 1.53 1.84 5.05 4.84 1.72 1.83 -8.84%
  YoY % -31.37% -16.85% -63.56% 4.34% 181.40% -6.01% -
  Horiz. % 57.38% 83.61% 100.55% 275.96% 264.48% 93.99% 100.00%
P/EPS -7.35 -49.96 -14.78 -49.56 94.90 1,200.00 276.67 -
  YoY % 85.29% -238.02% 70.18% -152.22% -92.09% 333.73% -
  Horiz. % -2.66% -18.06% -5.34% -17.91% 34.30% 433.73% 100.00%
EY -13.61 -2.00 -6.76 -2.02 1.05 0.08 0.36 -
  YoY % -580.50% 70.41% -234.65% -292.38% 1,212.50% -77.78% -
  Horiz. % -3,780.56% -555.56% -1,877.78% -561.11% 291.67% 22.22% 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 0.80 0.88 1.06 1.37 1.60 1.71 1.89 -13.34%
  YoY % -9.09% -16.98% -22.63% -14.38% -6.43% -9.52% -
  Horiz. % 42.33% 46.56% 56.08% 72.49% 84.66% 90.48% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS