Highlights

[TPC] YoY Quarter Result on 2019-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     177.90%    YoY -     163.14%
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 68,051 93,518 77,152 70,138 77,135 24,033 19,217 23.44%
  YoY % -27.23% 21.21% 10.00% -9.07% 220.95% 25.06% -
  Horiz. % 354.11% 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 68,051 93,518 77,152 70,138 77,135 24,033 19,217 23.44%
  YoY % -27.23% 21.21% 10.00% -9.07% 220.95% 25.06% -
  Horiz. % 354.11% 486.63% 401.47% 364.97% 401.38% 125.06% 100.00%
NOSH 234,659 233,795 233,795 233,795 220,386 80,111 80,073 19.61%
  YoY % 0.37% 0.00% 0.00% 6.08% 175.10% 0.05% -
  Horiz. % 293.06% 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 -10.14 % 1.36 % -2.62 % 0.12 % 1.54 % 5.97 % 5.67 % -
  YoY % -845.59% 151.91% -2,283.33% -92.21% -74.20% 5.29% -
  Horiz. % -178.84% 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 26.44 28.78 23.38 13.41 9.65 27.25 25.44 0.64%
  YoY % -8.13% 23.10% 74.35% 38.96% -64.59% 7.11% -
  Horiz. % 103.93% 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 - 235,119
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 26.39 28.61 23.25 13.33 9.04 9.28 8.66 20.39%
  YoY % -7.76% 23.05% 74.42% 47.46% -2.59% 7.16% -
  Horiz. % 304.73% 330.37% 268.48% 153.93% 104.39% 107.16% 100.00%
EPS -2.93 0.54 -0.86 0.03 0.50 0.61 0.46 -
  YoY % -642.59% 162.79% -2,966.67% -94.00% -18.03% 32.61% -
  Horiz. % -636.96% 117.39% -186.96% 6.52% 108.70% 132.61% 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 0.2894 0.3977 0.3281 0.2983 0.3281 0.1022 0.0817 23.44%
  YoY % -27.23% 21.21% 9.99% -9.08% 221.04% 25.09% -
  Horiz. % 354.22% 486.78% 401.59% 365.12% 401.59% 125.09% 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 -9.69 58.63 -41.07 1,226.00 86.41 27.93 30.15 -
  YoY % -116.53% 242.76% -103.35% 1,318.82% 209.38% -7.36% -
  Horiz. % -32.14% 194.46% -136.22% 4,066.33% 286.60% 92.64% 100.00%
EY -10.32 1.71 -2.44 0.08 1.16 3.58 3.32 -
  YoY % -703.51% 170.08% -3,150.00% -93.10% -67.60% 7.83% -
  Horiz. % -310.84% 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 -8.50 59.55 -41.65 1,111.95 98.49 32.40 29.41 -
  YoY % -114.27% 242.98% -103.75% 1,029.00% 203.98% 10.17% -
  Horiz. % -28.90% 202.48% -141.62% 3,780.86% 334.89% 110.17% 100.00%
EY -11.76 1.68 -2.40 0.09 1.02 3.09 3.40 -
  YoY % -800.00% 170.00% -2,766.67% -91.18% -66.99% -9.12% -
  Horiz. % -345.88% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS