Highlights

[TPC] YoY Quarter Result on 2020-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     15.00%    YoY -     -640.67%
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
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS