Highlights

[TPC] YoY Quarter Result on 2016-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     14.26%    YoY -     -17.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 67,278 54,661 31,343 21,266 21,828 20,368 18,317 24.20%
  YoY % 23.08% 74.40% 47.39% -2.57% 7.17% 11.20% -
  Horiz. % 367.30% 298.42% 171.11% 116.10% 119.17% 111.20% 100.00%
PBT 1,422 -2,420 82 1,773 1,434 1,089 58 70.40%
  YoY % 158.76% -3,051.22% -95.38% 23.64% 31.68% 1,777.59% -
  Horiz. % 2,451.72% -4,172.41% 141.38% 3,056.90% 2,472.41% 1,877.59% 100.00%
Tax -146 399 0 -587 0 0 0 -
  YoY % -136.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.87% -67.97% -0.00% 100.00% - - -
NP 1,276 -2,021 82 1,186 1,434 1,089 58 67.35%
  YoY % 163.14% -2,564.63% -93.09% -17.29% 31.68% 1,777.59% -
  Horiz. % 2,200.00% -3,484.48% 141.38% 2,044.83% 2,472.41% 1,877.59% 100.00%
NP to SH 1,276 -2,021 82 1,186 1,434 1,089 58 67.35%
  YoY % 163.14% -2,564.63% -93.09% -17.29% 31.68% 1,777.59% -
  Horiz. % 2,200.00% -3,484.48% 141.38% 2,044.83% 2,472.41% 1,877.59% 100.00%
Tax Rate 10.27 % - % - % 33.11 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.02% 0.00% 0.00% 100.00% - - -
Total Cost 66,002 56,682 31,261 20,080 20,394 19,279 18,259 23.87%
  YoY % 16.44% 81.32% 55.68% -1.54% 5.78% 5.59% -
  Horiz. % 361.48% 310.43% 171.21% 109.97% 111.69% 105.59% 100.00%
Net Worth 93,518 77,152 70,138 77,135 24,033 19,217 21,542 27.71%
  YoY % 21.21% 10.00% -9.07% 220.95% 25.06% -10.79% -
  Horiz. % 434.10% 358.13% 325.58% 358.05% 111.56% 89.21% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 93,518 77,152 70,138 77,135 24,033 19,217 21,542 27.71%
  YoY % 21.21% 10.00% -9.07% 220.95% 25.06% -10.79% -
  Horiz. % 434.10% 358.13% 325.58% 358.05% 111.56% 89.21% 100.00%
NOSH 233,795 233,795 233,795 220,386 80,111 80,073 82,857 18.86%
  YoY % 0.00% 0.00% 6.08% 175.10% 0.05% -3.36% -
  Horiz. % 282.17% 282.17% 282.17% 265.98% 96.69% 96.64% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.90 % -3.70 % 0.26 % 5.58 % 6.57 % 5.35 % 0.32 % 34.55%
  YoY % 151.35% -1,523.08% -95.34% -15.07% 22.80% 1,571.87% -
  Horiz. % 593.75% -1,156.25% 81.25% 1,743.75% 2,053.13% 1,671.88% 100.00%
ROE 1.36 % -2.62 % 0.12 % 1.54 % 5.97 % 5.67 % 0.27 % 30.91%
  YoY % 151.91% -2,283.33% -92.21% -74.20% 5.29% 2,000.00% -
  Horiz. % 503.70% -970.37% 44.44% 570.37% 2,211.11% 2,100.00% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 28.78 23.38 13.41 9.65 27.25 25.44 22.11 4.49%
  YoY % 23.10% 74.35% 38.96% -64.59% 7.11% 15.06% -
  Horiz. % 130.17% 105.74% 60.65% 43.65% 123.25% 115.06% 100.00%
EPS 0.55 -0.86 0.04 0.54 1.79 1.36 0.07 40.98%
  YoY % 163.95% -2,250.00% -92.59% -69.83% 31.62% 1,842.86% -
  Horiz. % 785.71% -1,228.57% 57.14% 771.43% 2,557.14% 1,942.86% 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 0.3300 0.3000 0.3500 0.3000 0.2400 0.2600 7.44%
  YoY % 21.21% 10.00% -14.29% 16.67% 25.00% -7.69% -
  Horiz. % 153.85% 126.92% 115.38% 134.62% 115.38% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 28.78 23.38 13.41 9.10 9.34 8.71 7.83 24.22%
  YoY % 23.10% 74.35% 47.36% -2.57% 7.23% 11.24% -
  Horiz. % 367.56% 298.60% 171.26% 116.22% 119.28% 111.24% 100.00%
EPS 0.55 -0.86 0.04 0.51 0.61 0.47 0.02 73.69%
  YoY % 163.95% -2,250.00% -92.16% -16.39% 29.79% 2,250.00% -
  Horiz. % 2,750.00% -4,300.00% 200.00% 2,550.00% 3,050.00% 2,350.00% 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 0.3300 0.3000 0.3299 0.1028 0.0822 0.0921 27.72%
  YoY % 21.21% 10.00% -9.06% 220.91% 25.06% -10.75% -
  Horiz. % 434.31% 358.31% 325.73% 358.20% 111.62% 89.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3200 0.3550 0.4300 0.4650 0.5000 0.4100 0.3400 -
P/RPS 1.11 1.52 3.21 4.82 1.84 1.61 1.54 -5.31%
  YoY % -26.97% -52.65% -33.40% 161.96% 14.29% 4.55% -
  Horiz. % 72.08% 98.70% 208.44% 312.99% 119.48% 104.55% 100.00%
P/EPS 58.63 -41.07 1,226.00 86.41 27.93 30.15 485.71 -29.69%
  YoY % 242.76% -103.35% 1,318.82% 209.38% -7.36% -93.79% -
  Horiz. % 12.07% -8.46% 252.41% 17.79% 5.75% 6.21% 100.00%
EY 1.71 -2.44 0.08 1.16 3.58 3.32 0.21 41.82%
  YoY % 170.08% -3,150.00% -93.10% -67.60% 7.83% 1,480.95% -
  Horiz. % 814.29% -1,161.90% 38.10% 552.38% 1,704.76% 1,580.95% 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 1.08 1.43 1.33 1.67 1.71 1.31 -7.89%
  YoY % -25.93% -24.48% 7.52% -20.36% -2.34% 30.53% -
  Horiz. % 61.07% 82.44% 109.16% 101.53% 127.48% 130.53% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 27/11/17 22/11/16 18/11/15 21/11/14 12/11/13 -
Price 0.3250 0.3600 0.3900 0.5300 0.5800 0.4000 0.3600 -
P/RPS 1.13 1.54 2.91 5.49 2.13 1.57 1.63 -5.92%
  YoY % -26.62% -47.08% -46.99% 157.75% 35.67% -3.68% -
  Horiz. % 69.33% 94.48% 178.53% 336.81% 130.67% 96.32% 100.00%
P/EPS 59.55 -41.65 1,111.95 98.49 32.40 29.41 514.29 -30.17%
  YoY % 242.98% -103.75% 1,029.00% 203.98% 10.17% -94.28% -
  Horiz. % 11.58% -8.10% 216.21% 19.15% 6.30% 5.72% 100.00%
EY 1.68 -2.40 0.09 1.02 3.09 3.40 0.19 43.78%
  YoY % 170.00% -2,766.67% -91.18% -66.99% -9.12% 1,689.47% -
  Horiz. % 884.21% -1,263.16% 47.37% 536.84% 1,626.32% 1,789.47% 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 0.81 1.09 1.30 1.51 1.93 1.67 1.38 -8.49%
  YoY % -25.69% -16.15% -13.91% -21.76% 15.57% 21.01% -
  Horiz. % 58.70% 78.99% 94.20% 109.42% 139.86% 121.01% 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