Highlights

[TPC] YoY Quarter Result on 2015-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -3.58%    YoY -     10.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 50,703 19,009 20,860 23,805 21,031 16,754 10,045 30.96%
  YoY % 166.73% -8.87% -12.37% 13.19% 25.53% 66.79% -
  Horiz. % 504.76% 189.24% 207.67% 236.98% 209.37% 166.79% 100.00%
PBT 4,736 -8,280 1,424 1,832 1,657 -63 -9,049 -
  YoY % 157.20% -681.46% -22.27% 10.56% 2,730.16% 99.30% -
  Horiz. % -52.34% 91.50% -15.74% -20.25% -18.31% 0.70% 100.00%
Tax -978 1,755 -527 0 0 0 0 -
  YoY % -155.73% 433.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 185.58% -333.02% 100.00% - - - -
NP 3,758 -6,525 897 1,832 1,657 -63 -9,049 -
  YoY % 157.59% -827.42% -51.04% 10.56% 2,730.16% 99.30% -
  Horiz. % -41.53% 72.11% -9.91% -20.25% -18.31% 0.70% 100.00%
NP to SH 3,758 -6,525 897 1,832 1,657 -63 -9,049 -
  YoY % 157.59% -827.42% -51.04% 10.56% 2,730.16% 99.30% -
  Horiz. % -41.53% 72.11% -9.91% -20.25% -18.31% 0.70% 100.00%
Tax Rate 20.65 % - % 37.01 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.80% 0.00% 100.00% - - - -
Total Cost 46,945 25,534 19,963 21,973 19,374 16,817 19,094 16.17%
  YoY % 83.85% 27.91% -9.15% 13.41% 15.20% -11.93% -
  Horiz. % 245.86% 133.73% 104.55% 115.08% 101.47% 88.07% 100.00%
Net Worth 86,504 67,722 50,699 22,400 17,610 19,687 24,802 23.14%
  YoY % 27.73% 33.57% 126.34% 27.20% -10.55% -20.62% -
  Horiz. % 348.77% 273.04% 204.41% 90.31% 71.00% 79.38% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 86,504 67,722 50,699 22,400 17,610 19,687 24,802 23.14%
  YoY % 27.73% 33.57% 126.34% 27.20% -10.55% -20.62% -
  Horiz. % 348.77% 273.04% 204.41% 90.31% 71.00% 79.38% 100.00%
NOSH 233,795 225,741 194,999 80,000 80,048 78,750 80,008 19.56%
  YoY % 3.57% 15.76% 143.75% -0.06% 1.65% -1.57% -
  Horiz. % 292.21% 282.15% 243.72% 99.99% 100.05% 98.43% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.41 % -34.33 % 4.30 % 7.70 % 7.88 % -0.38 % -90.08 % -
  YoY % 121.58% -898.37% -44.16% -2.28% 2,173.68% 99.58% -
  Horiz. % -8.23% 38.11% -4.77% -8.55% -8.75% 0.42% 100.00%
ROE 4.34 % -9.63 % 1.77 % 8.18 % 9.41 % -0.32 % -36.48 % -
  YoY % 145.07% -644.07% -78.36% -13.07% 3,040.62% 99.12% -
  Horiz. % -11.90% 26.40% -4.85% -22.42% -25.79% 0.88% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 21.69 8.42 10.70 29.76 26.27 21.27 12.55 9.54%
  YoY % 157.60% -21.31% -64.05% 13.29% 23.51% 69.48% -
  Horiz. % 172.83% 67.09% 85.26% 237.13% 209.32% 169.48% 100.00%
EPS 1.61 -2.89 0.46 2.29 2.07 -0.08 -11.31 -
  YoY % 155.71% -728.26% -79.91% 10.63% 2,687.50% 99.29% -
  Horiz. % -14.24% 25.55% -4.07% -20.25% -18.30% 0.71% 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 0.3700 0.3000 0.2600 0.2800 0.2200 0.2500 0.3100 2.99%
  YoY % 23.33% 15.38% -7.14% 27.27% -12.00% -19.35% -
  Horiz. % 119.35% 96.77% 83.87% 90.32% 70.97% 80.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 308,232
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.45 6.17 6.77 7.72 6.82 5.44 3.26 30.95%
  YoY % 166.61% -8.86% -12.31% 13.20% 25.37% 66.87% -
  Horiz. % 504.60% 189.26% 207.67% 236.81% 209.20% 166.87% 100.00%
EPS 1.22 -2.12 0.29 0.59 0.54 -0.02 -2.94 -
  YoY % 157.55% -831.03% -50.85% 9.26% 2,800.00% 99.32% -
  Horiz. % -41.50% 72.11% -9.86% -20.07% -18.37% 0.68% 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 0.2806 0.2197 0.1645 0.0727 0.0571 0.0639 0.0805 23.12%
  YoY % 27.72% 33.56% 126.27% 27.32% -10.64% -20.62% -
  Horiz. % 348.57% 272.92% 204.35% 90.31% 70.93% 79.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.3800 0.4850 0.4050 0.5050 0.3300 0.2900 0.3100 -
P/RPS 1.75 5.76 3.79 1.70 1.26 1.36 2.47 -5.58%
  YoY % -69.62% 51.98% 122.94% 34.92% -7.35% -44.94% -
  Horiz. % 70.85% 233.20% 153.44% 68.83% 51.01% 55.06% 100.00%
P/EPS 23.64 -16.78 88.04 22.05 15.94 -362.50 -2.74 -
  YoY % 240.88% -119.06% 299.27% 38.33% 104.40% -13,129.93% -
  Horiz. % -862.77% 612.41% -3,213.14% -804.74% -581.75% 13,229.93% 100.00%
EY 4.23 -5.96 1.14 4.53 6.27 -0.28 -36.48 -
  YoY % 170.97% -622.81% -74.83% -27.75% 2,339.29% 99.23% -
  Horiz. % -11.60% 16.34% -3.12% -12.42% -17.19% 0.77% 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 1.03 1.62 1.56 1.80 1.50 1.16 1.00 0.49%
  YoY % -36.42% 3.85% -13.33% 20.00% 29.31% 16.00% -
  Horiz. % 103.00% 162.00% 156.00% 180.00% 150.00% 116.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 30/05/17 25/05/16 26/05/15 20/05/14 29/05/13 29/05/12 -
Price 0.3550 0.4600 0.4700 0.4800 0.3000 0.2900 0.2800 -
P/RPS 1.64 5.46 4.39 1.61 1.14 1.36 2.23 -4.99%
  YoY % -69.96% 24.37% 172.67% 41.23% -16.18% -39.01% -
  Horiz. % 73.54% 244.84% 196.86% 72.20% 51.12% 60.99% 100.00%
P/EPS 22.09 -15.91 102.17 20.96 14.49 -362.50 -2.48 -
  YoY % 238.84% -115.57% 387.45% 44.65% 104.00% -14,516.93% -
  Horiz. % -890.73% 641.53% -4,119.76% -845.16% -584.27% 14,616.94% 100.00%
EY 4.53 -6.28 0.98 4.77 6.90 -0.28 -40.39 -
  YoY % 172.13% -740.82% -79.45% -30.87% 2,564.29% 99.31% -
  Horiz. % -11.22% 15.55% -2.43% -11.81% -17.08% 0.69% 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 0.96 1.53 1.81 1.71 1.36 1.16 0.90 1.08%
  YoY % -37.25% -15.47% 5.85% 25.74% 17.24% 28.89% -
  Horiz. % 106.67% 170.00% 201.11% 190.00% 151.11% 128.89% 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
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS