Highlights

[TPC] YoY Quarter Result on 2017-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     104.24%    YoY -     -93.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 62,041 67,278 54,661 31,343 21,266 21,828 20,368 20.38%
  YoY % -7.78% 23.08% 74.40% 47.39% -2.57% 7.17% -
  Horiz. % 304.60% 330.31% 268.37% 153.88% 104.41% 107.17% 100.00%
PBT -8,179 1,422 -2,420 82 1,773 1,434 1,089 -
  YoY % -675.18% 158.76% -3,051.22% -95.38% 23.64% 31.68% -
  Horiz. % -751.06% 130.58% -222.22% 7.53% 162.81% 131.68% 100.00%
Tax 1,280 -146 399 0 -587 0 0 -
  YoY % 976.71% -136.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -218.06% 24.87% -67.97% -0.00% 100.00% - -
NP -6,899 1,276 -2,021 82 1,186 1,434 1,089 -
  YoY % -640.67% 163.14% -2,564.63% -93.09% -17.29% 31.68% -
  Horiz. % -633.52% 117.17% -185.58% 7.53% 108.91% 131.68% 100.00%
NP to SH -6,899 1,276 -2,021 82 1,186 1,434 1,089 -
  YoY % -640.67% 163.14% -2,564.63% -93.09% -17.29% 31.68% -
  Horiz. % -633.52% 117.17% -185.58% 7.53% 108.91% 131.68% 100.00%
Tax Rate - % 10.27 % - % - % 33.11 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 31.02% 0.00% 0.00% 100.00% - -
Total Cost 68,940 66,002 56,682 31,261 20,080 20,394 19,279 23.64%
  YoY % 4.45% 16.44% 81.32% 55.68% -1.54% 5.78% -
  Horiz. % 357.59% 342.35% 294.01% 162.15% 104.15% 105.78% 100.00%
Net Worth 68,114 93,518 77,152 70,138 77,135 24,033 19,217 23.45%
  YoY % -27.16% 21.21% 10.00% -9.07% 220.95% 25.06% -
  Horiz. % 354.44% 486.63% 401.47% 364.97% 401.38% 125.06% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 68,114 93,518 77,152 70,138 77,135 24,033 19,217 23.45%
  YoY % -27.16% 21.21% 10.00% -9.07% 220.95% 25.06% -
  Horiz. % 354.44% 486.63% 401.47% 364.97% 401.38% 125.06% 100.00%
NOSH 234,878 233,795 233,795 233,795 220,386 80,111 80,073 19.62%
  YoY % 0.46% 0.00% 0.00% 6.08% 175.10% 0.05% -
  Horiz. % 293.33% 291.98% 291.98% 291.98% 275.23% 100.05% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -11.12 % 1.90 % -3.70 % 0.26 % 5.58 % 6.57 % 5.35 % -
  YoY % -685.26% 151.35% -1,523.08% -95.34% -15.07% 22.80% -
  Horiz. % -207.85% 35.51% -69.16% 4.86% 104.30% 122.80% 100.00%
ROE -10.13 % 1.36 % -2.62 % 0.12 % 1.54 % 5.97 % 5.67 % -
  YoY % -844.85% 151.91% -2,283.33% -92.21% -74.20% 5.29% -
  Horiz. % -178.66% 23.99% -46.21% 2.12% 27.16% 105.29% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 26.41 28.78 23.38 13.41 9.65 27.25 25.44 0.63%
  YoY % -8.23% 23.10% 74.35% 38.96% -64.59% 7.11% -
  Horiz. % 103.81% 113.13% 91.90% 52.71% 37.93% 107.11% 100.00%
EPS -2.94 0.55 -0.86 0.04 0.54 1.79 1.36 -
  YoY % -634.55% 163.95% -2,250.00% -92.59% -69.83% 31.62% -
  Horiz. % -216.18% 40.44% -63.24% 2.94% 39.71% 131.62% 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 0.2900 0.4000 0.3300 0.3000 0.3500 0.3000 0.2400 3.20%
  YoY % -27.50% 21.21% 10.00% -14.29% 16.67% 25.00% -
  Horiz. % 120.83% 166.67% 137.50% 125.00% 145.83% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 308,232
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 20.13 21.83 17.73 10.17 6.90 7.08 6.61 20.37%
  YoY % -7.79% 23.12% 74.34% 47.39% -2.54% 7.11% -
  Horiz. % 304.54% 330.26% 268.23% 153.86% 104.39% 107.11% 100.00%
EPS -2.24 0.41 -0.66 0.03 0.38 0.47 0.35 -
  YoY % -646.34% 162.12% -2,300.00% -92.11% -19.15% 34.29% -
  Horiz. % -640.00% 117.14% -188.57% 8.57% 108.57% 134.29% 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 0.2210 0.3034 0.2503 0.2276 0.2502 0.0780 0.0623 23.47%
  YoY % -27.16% 21.21% 9.97% -9.03% 220.77% 25.20% -
  Horiz. % 354.74% 487.00% 401.77% 365.33% 401.61% 125.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.2850 0.3200 0.3550 0.4300 0.4650 0.5000 0.4100 -
P/RPS 1.08 1.11 1.52 3.21 4.82 1.84 1.61 -6.43%
  YoY % -2.70% -26.97% -52.65% -33.40% 161.96% 14.29% -
  Horiz. % 67.08% 68.94% 94.41% 199.38% 299.38% 114.29% 100.00%
P/EPS -9.70 58.63 -41.07 1,226.00 86.41 27.93 30.15 -
  YoY % -116.54% 242.76% -103.35% 1,318.82% 209.38% -7.36% -
  Horiz. % -32.17% 194.46% -136.22% 4,066.33% 286.60% 92.64% 100.00%
EY -10.31 1.71 -2.44 0.08 1.16 3.58 3.32 -
  YoY % -702.92% 170.08% -3,150.00% -93.10% -67.60% 7.83% -
  Horiz. % -310.54% 51.51% -73.49% 2.41% 34.94% 107.83% 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 0.98 0.80 1.08 1.43 1.33 1.67 1.71 -8.85%
  YoY % 22.50% -25.93% -24.48% 7.52% -20.36% -2.34% -
  Horiz. % 57.31% 46.78% 63.16% 83.63% 77.78% 97.66% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 26/11/19 28/11/18 27/11/17 22/11/16 18/11/15 21/11/14 -
Price 0.2500 0.3250 0.3600 0.3900 0.5300 0.5800 0.4000 -
P/RPS 0.95 1.13 1.54 2.91 5.49 2.13 1.57 -8.02%
  YoY % -15.93% -26.62% -47.08% -46.99% 157.75% 35.67% -
  Horiz. % 60.51% 71.97% 98.09% 185.35% 349.68% 135.67% 100.00%
P/EPS -8.51 59.55 -41.65 1,111.95 98.49 32.40 29.41 -
  YoY % -114.29% 242.98% -103.75% 1,029.00% 203.98% 10.17% -
  Horiz. % -28.94% 202.48% -141.62% 3,780.86% 334.89% 110.17% 100.00%
EY -11.75 1.68 -2.40 0.09 1.02 3.09 3.40 -
  YoY % -799.40% 170.00% -2,766.67% -91.18% -66.99% -9.12% -
  Horiz. % -345.59% 49.41% -70.59% 2.65% 30.00% 90.88% 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 0.86 0.81 1.09 1.30 1.51 1.93 1.67 -10.46%
  YoY % 6.17% -25.69% -16.15% -13.91% -21.76% 15.57% -
  Horiz. % 51.50% 48.50% 65.27% 77.84% 90.42% 115.57% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

451  388  540 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.040.00 
 AT 0.0650.00 
 HWATAI 1.07+0.295 
 ECOFIRS-WD 0.06+0.045 
 SERSOL 0.50+0.01 
 ARTRONIQ 0.435+0.03 
 SAUDEE 0.140.00 
 PUC 0.180.00 
 KANGER 0.06-0.01 
 SERSOL-WA 0.300.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Investors should ask OTB these questions - Koon Yew Yin Koon Yew Yin's Blog
2. Patience is the key to successful investing - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief - Multiple headwinds to dampen sentiment HLBank Research Highlights
4. 【行家论股/视频】启顺造纸 税务激励业绩达标 南洋行家论股
5. 陸港股匯崩跌 反壟斷風暴vs. 恒大垃圾信評 20210727《楊世光在金錢爆》第2677集 - 楊世光在金錢爆 Good Articles to Share
6. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 8 – HWA TAI / 8478 /saya mesti mencari satu lagi permata " Hwa tai /8478 " SEE_Research
7. Cypark资源试叩1.06令吉/敏源 南洋行家论股
8. China's Sinopharm Covid-19 vaccine could soon be available in Singapore Good Articles to Share
PARTNERS & BROKERS