Highlights

[TPC] YoY Quarter Result on 2014-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     822.88%    YoY -     1,777.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 31,343 21,266 21,828 20,368 18,317 11,654 11,818 17.63%
  YoY % 47.39% -2.57% 7.17% 11.20% 57.17% -1.39% -
  Horiz. % 265.21% 179.95% 184.70% 172.35% 154.99% 98.61% 100.00%
PBT 82 1,773 1,434 1,089 58 -2,366 33 16.37%
  YoY % -95.38% 23.64% 31.68% 1,777.59% 102.45% -7,269.70% -
  Horiz. % 248.48% 5,372.73% 4,345.45% 3,300.00% 175.76% -7,169.70% 100.00%
Tax 0 -587 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 100.00% - - - - -
NP 82 1,186 1,434 1,089 58 -2,366 33 16.37%
  YoY % -93.09% -17.29% 31.68% 1,777.59% 102.45% -7,269.70% -
  Horiz. % 248.48% 3,593.94% 4,345.45% 3,300.00% 175.76% -7,169.70% 100.00%
NP to SH 82 1,186 1,434 1,089 58 -2,366 33 16.37%
  YoY % -93.09% -17.29% 31.68% 1,777.59% 102.45% -7,269.70% -
  Horiz. % 248.48% 3,593.94% 4,345.45% 3,300.00% 175.76% -7,169.70% 100.00%
Tax Rate - % 33.11 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 31,261 20,080 20,394 19,279 18,259 14,020 11,785 17.64%
  YoY % 55.68% -1.54% 5.78% 5.59% 30.24% 18.96% -
  Horiz. % 265.26% 170.39% 173.05% 163.59% 154.93% 118.96% 100.00%
Net Worth 70,138 77,135 24,033 19,217 21,542 19,983 32,174 13.86%
  YoY % -9.07% 220.95% 25.06% -10.79% 7.81% -37.89% -
  Horiz. % 217.99% 239.74% 74.70% 59.73% 66.96% 62.11% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 70,138 77,135 24,033 19,217 21,542 19,983 32,174 13.86%
  YoY % -9.07% 220.95% 25.06% -10.79% 7.81% -37.89% -
  Horiz. % 217.99% 239.74% 74.70% 59.73% 66.96% 62.11% 100.00%
NOSH 233,795 220,386 80,111 80,073 82,857 79,932 82,500 18.94%
  YoY % 6.08% 175.10% 0.05% -3.36% 3.66% -3.11% -
  Horiz. % 283.39% 267.13% 97.11% 97.06% 100.43% 96.89% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 0.26 % 5.58 % 6.57 % 5.35 % 0.32 % -20.30 % 0.28 % -1.23%
  YoY % -95.34% -15.07% 22.80% 1,571.87% 101.58% -7,350.00% -
  Horiz. % 92.86% 1,992.86% 2,346.43% 1,910.71% 114.29% -7,250.00% 100.00%
ROE 0.12 % 1.54 % 5.97 % 5.67 % 0.27 % -11.84 % 0.10 % 3.08%
  YoY % -92.21% -74.20% 5.29% 2,000.00% 102.28% -11,940.00% -
  Horiz. % 120.00% 1,540.00% 5,970.00% 5,670.00% 270.00% -11,840.00% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.41 9.65 27.25 25.44 22.11 14.58 14.32 -1.09%
  YoY % 38.96% -64.59% 7.11% 15.06% 51.65% 1.82% -
  Horiz. % 93.65% 67.39% 190.29% 177.65% 154.40% 101.82% 100.00%
EPS 0.04 0.54 1.79 1.36 0.07 -2.96 0.04 -
  YoY % -92.59% -69.83% 31.62% 1,842.86% 102.36% -7,500.00% -
  Horiz. % 100.00% 1,350.00% 4,475.00% 3,400.00% 175.00% -7,400.00% 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 0.3000 0.3500 0.3000 0.2400 0.2600 0.2500 0.3900 -4.27%
  YoY % -14.29% 16.67% 25.00% -7.69% 4.00% -35.90% -
  Horiz. % 76.92% 89.74% 76.92% 61.54% 66.67% 64.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,943
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.34 9.05 9.29 8.67 7.80 4.96 5.03 17.63%
  YoY % 47.40% -2.58% 7.15% 11.15% 57.26% -1.39% -
  Horiz. % 265.21% 179.92% 184.69% 172.37% 155.07% 98.61% 100.00%
EPS 0.03 0.50 0.61 0.46 0.02 -1.01 0.01 20.07%
  YoY % -94.00% -18.03% 32.61% 2,200.00% 101.98% -10,200.00% -
  Horiz. % 300.00% 5,000.00% 6,100.00% 4,600.00% 200.00% -10,100.00% 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 0.2985 0.3283 0.1023 0.0818 0.0917 0.0851 0.1369 13.86%
  YoY % -9.08% 220.92% 25.06% -10.80% 7.76% -37.84% -
  Horiz. % 218.04% 239.81% 74.73% 59.75% 66.98% 62.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.4300 0.4650 0.5000 0.4100 0.3400 0.3400 0.2500 -
P/RPS 3.21 4.82 1.84 1.61 1.54 2.33 1.75 10.63%
  YoY % -33.40% 161.96% 14.29% 4.55% -33.91% 33.14% -
  Horiz. % 183.43% 275.43% 105.14% 92.00% 88.00% 133.14% 100.00%
P/EPS 1,226.00 86.41 27.93 30.15 485.71 -11.49 625.00 11.87%
  YoY % 1,318.82% 209.38% -7.36% -93.79% 4,327.24% -101.84% -
  Horiz. % 196.16% 13.83% 4.47% 4.82% 77.71% -1.84% 100.00%
EY 0.08 1.16 3.58 3.32 0.21 -8.71 0.16 -10.90%
  YoY % -93.10% -67.60% 7.83% 1,480.95% 102.41% -5,543.75% -
  Horiz. % 50.00% 725.00% 2,237.50% 2,075.00% 131.25% -5,443.75% 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 1.43 1.33 1.67 1.71 1.31 1.36 0.64 14.32%
  YoY % 7.52% -20.36% -2.34% 30.53% -3.68% 112.50% -
  Horiz. % 223.44% 207.81% 260.94% 267.19% 204.69% 212.50% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 22/11/16 18/11/15 21/11/14 12/11/13 28/11/12 18/10/11 -
Price 0.3900 0.5300 0.5800 0.4000 0.3600 0.2900 0.2800 -
P/RPS 2.91 5.49 2.13 1.57 1.63 1.99 1.95 6.89%
  YoY % -46.99% 157.75% 35.67% -3.68% -18.09% 2.05% -
  Horiz. % 149.23% 281.54% 109.23% 80.51% 83.59% 102.05% 100.00%
P/EPS 1,111.95 98.49 32.40 29.41 514.29 -9.80 700.00 8.01%
  YoY % 1,029.00% 203.98% 10.17% -94.28% 5,347.86% -101.40% -
  Horiz. % 158.85% 14.07% 4.63% 4.20% 73.47% -1.40% 100.00%
EY 0.09 1.02 3.09 3.40 0.19 -10.21 0.14 -7.09%
  YoY % -91.18% -66.99% -9.12% 1,689.47% 101.86% -7,392.86% -
  Horiz. % 64.29% 728.57% 2,207.14% 2,428.57% 135.71% -7,292.86% 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 1.30 1.51 1.93 1.67 1.38 1.16 0.72 10.34%
  YoY % -13.91% -21.76% 15.57% 21.01% 18.97% 61.11% -
  Horiz. % 180.56% 209.72% 268.06% 231.94% 191.67% 161.11% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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