Highlights

[TPC] YoY Quarter Result on 2018-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     64.50%    YoY -     -2,564.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 54,661 31,343 21,266 21,828 20,368 18,317 11,654 29.36%
  YoY % 74.40% 47.39% -2.57% 7.17% 11.20% 57.17% -
  Horiz. % 469.03% 268.95% 182.48% 187.30% 174.77% 157.17% 100.00%
PBT -2,420 82 1,773 1,434 1,089 58 -2,366 0.38%
  YoY % -3,051.22% -95.38% 23.64% 31.68% 1,777.59% 102.45% -
  Horiz. % 102.28% -3.47% -74.94% -60.61% -46.03% -2.45% 100.00%
Tax 399 0 -587 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -67.97% -0.00% 100.00% - - - -
NP -2,021 82 1,186 1,434 1,089 58 -2,366 -2.59%
  YoY % -2,564.63% -93.09% -17.29% 31.68% 1,777.59% 102.45% -
  Horiz. % 85.42% -3.47% -50.13% -60.61% -46.03% -2.45% 100.00%
NP to SH -2,021 82 1,186 1,434 1,089 58 -2,366 -2.59%
  YoY % -2,564.63% -93.09% -17.29% 31.68% 1,777.59% 102.45% -
  Horiz. % 85.42% -3.47% -50.13% -60.61% -46.03% -2.45% 100.00%
Tax Rate - % - % 33.11 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 56,682 31,261 20,080 20,394 19,279 18,259 14,020 26.20%
  YoY % 81.32% 55.68% -1.54% 5.78% 5.59% 30.24% -
  Horiz. % 404.29% 222.97% 143.22% 145.46% 137.51% 130.24% 100.00%
Net Worth 77,152 70,138 77,135 24,033 19,217 21,542 19,983 25.24%
  YoY % 10.00% -9.07% 220.95% 25.06% -10.79% 7.81% -
  Horiz. % 386.09% 350.99% 386.00% 120.27% 96.17% 107.81% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 77,152 70,138 77,135 24,033 19,217 21,542 19,983 25.24%
  YoY % 10.00% -9.07% 220.95% 25.06% -10.79% 7.81% -
  Horiz. % 386.09% 350.99% 386.00% 120.27% 96.17% 107.81% 100.00%
NOSH 233,795 233,795 220,386 80,111 80,073 82,857 79,932 19.58%
  YoY % 0.00% 6.08% 175.10% 0.05% -3.36% 3.66% -
  Horiz. % 292.49% 292.49% 275.72% 100.22% 100.18% 103.66% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -3.70 % 0.26 % 5.58 % 6.57 % 5.35 % 0.32 % -20.30 % -24.69%
  YoY % -1,523.08% -95.34% -15.07% 22.80% 1,571.87% 101.58% -
  Horiz. % 18.23% -1.28% -27.49% -32.36% -26.35% -1.58% 100.00%
ROE -2.62 % 0.12 % 1.54 % 5.97 % 5.67 % 0.27 % -11.84 % -22.22%
  YoY % -2,283.33% -92.21% -74.20% 5.29% 2,000.00% 102.28% -
  Horiz. % 22.13% -1.01% -13.01% -50.42% -47.89% -2.28% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.38 13.41 9.65 27.25 25.44 22.11 14.58 8.18%
  YoY % 74.35% 38.96% -64.59% 7.11% 15.06% 51.65% -
  Horiz. % 160.36% 91.98% 66.19% 186.90% 174.49% 151.65% 100.00%
EPS -0.86 0.04 0.54 1.79 1.36 0.07 -2.96 -18.61%
  YoY % -2,250.00% -92.59% -69.83% 31.62% 1,842.86% 102.36% -
  Horiz. % 29.05% -1.35% -18.24% -60.47% -45.95% -2.36% 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 0.3300 0.3000 0.3500 0.3000 0.2400 0.2600 0.2500 4.73%
  YoY % 10.00% -14.29% 16.67% 25.00% -7.69% 4.00% -
  Horiz. % 132.00% 120.00% 140.00% 120.00% 96.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.36 13.39 9.09 9.33 8.70 7.83 4.98 29.37%
  YoY % 74.46% 47.30% -2.57% 7.24% 11.11% 57.23% -
  Horiz. % 469.08% 268.88% 182.53% 187.35% 174.70% 157.23% 100.00%
EPS -0.86 0.04 0.51 0.61 0.47 0.02 -1.01 -2.64%
  YoY % -2,250.00% -92.16% -16.39% 29.79% 2,250.00% 101.98% -
  Horiz. % 85.15% -3.96% -50.50% -60.40% -46.53% -1.98% 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 0.3297 0.2997 0.3296 0.1027 0.0821 0.0921 0.0854 25.24%
  YoY % 10.01% -9.07% 220.93% 25.09% -10.86% 7.85% -
  Horiz. % 386.07% 350.94% 385.95% 120.26% 96.14% 107.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.3550 0.4300 0.4650 0.5000 0.4100 0.3400 0.3400 -
P/RPS 1.52 3.21 4.82 1.84 1.61 1.54 2.33 -6.87%
  YoY % -52.65% -33.40% 161.96% 14.29% 4.55% -33.91% -
  Horiz. % 65.24% 137.77% 206.87% 78.97% 69.10% 66.09% 100.00%
P/EPS -41.07 1,226.00 86.41 27.93 30.15 485.71 -11.49 23.64%
  YoY % -103.35% 1,318.82% 209.38% -7.36% -93.79% 4,327.24% -
  Horiz. % 357.44% -10,670.15% -752.05% -243.08% -262.40% -4,227.24% 100.00%
EY -2.44 0.08 1.16 3.58 3.32 0.21 -8.71 -19.10%
  YoY % -3,150.00% -93.10% -67.60% 7.83% 1,480.95% 102.41% -
  Horiz. % 28.01% -0.92% -13.32% -41.10% -38.12% -2.41% 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 1.08 1.43 1.33 1.67 1.71 1.31 1.36 -3.77%
  YoY % -24.48% 7.52% -20.36% -2.34% 30.53% -3.68% -
  Horiz. % 79.41% 105.15% 97.79% 122.79% 125.74% 96.32% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 27/11/17 22/11/16 18/11/15 21/11/14 12/11/13 28/11/12 -
Price 0.3600 0.3900 0.5300 0.5800 0.4000 0.3600 0.2900 -
P/RPS 1.54 2.91 5.49 2.13 1.57 1.63 1.99 -4.18%
  YoY % -47.08% -46.99% 157.75% 35.67% -3.68% -18.09% -
  Horiz. % 77.39% 146.23% 275.88% 107.04% 78.89% 81.91% 100.00%
P/EPS -41.65 1,111.95 98.49 32.40 29.41 514.29 -9.80 27.26%
  YoY % -103.75% 1,029.00% 203.98% 10.17% -94.28% 5,347.86% -
  Horiz. % 425.00% -11,346.43% -1,005.00% -330.61% -300.10% -5,247.86% 100.00%
EY -2.40 0.09 1.02 3.09 3.40 0.19 -10.21 -21.43%
  YoY % -2,766.67% -91.18% -66.99% -9.12% 1,689.47% 101.86% -
  Horiz. % 23.51% -0.88% -9.99% -30.26% -33.30% -1.86% 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 1.09 1.30 1.51 1.93 1.67 1.38 1.16 -1.03%
  YoY % -16.15% -13.91% -21.76% 15.57% 21.01% 18.97% -
  Horiz. % 93.97% 112.07% 130.17% 166.38% 143.97% 118.97% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers