Highlights

[TPC] YoY Quarter Result on 2014-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     74.47%    YoY -     140.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 36,994 20,211 22,564 23,757 21,231 15,110 10,939 22.49%
  YoY % 83.04% -10.43% -5.02% 11.90% 40.51% 38.13% -
  Horiz. % 338.18% 184.76% 206.27% 217.18% 194.09% 138.13% 100.00%
PBT 1,565 637 742 1,546 -4,647 19 -2,066 -
  YoY % 145.68% -14.15% -52.01% 133.27% -24,557.89% 100.92% -
  Horiz. % -75.75% -30.83% -35.91% -74.83% 224.93% -0.92% 100.00%
Tax 1,026 158 -204 354 0 16 0 -
  YoY % 549.37% 177.45% -157.63% 0.00% 0.00% 0.00% -
  Horiz. % 6,412.50% 987.50% -1,275.00% 2,212.50% 0.00% 100.00% -
NP 2,591 795 538 1,900 -4,647 35 -2,066 -
  YoY % 225.91% 47.77% -71.68% 140.89% -13,377.14% 101.69% -
  Horiz. % -125.41% -38.48% -26.04% -91.97% 224.93% -1.69% 100.00%
NP to SH 2,591 795 538 1,900 -4,647 35 -2,066 -
  YoY % 225.91% 47.77% -71.68% 140.89% -13,377.14% 101.69% -
  Horiz. % -125.41% -38.48% -26.04% -91.97% 224.93% -1.69% 100.00%
Tax Rate -65.56 % -24.80 % 27.49 % -22.90 % - % -84.21 % - % -
  YoY % -164.35% -190.21% 220.04% 0.00% 0.00% 0.00% -
  Horiz. % 77.85% 29.45% -32.64% 27.19% 0.00% 100.00% -
Total Cost 34,403 19,416 22,026 21,857 25,878 15,075 13,005 17.58%
  YoY % 77.19% -11.85% 0.77% -15.54% 71.66% 15.92% -
  Horiz. % 264.54% 149.30% 169.37% 168.07% 198.99% 115.92% 100.00%
Net Worth 72,476 66,249 24,892 20,756 15,996 21,875 32,831 14.09%
  YoY % 9.40% 166.14% 19.93% 29.75% -26.87% -33.37% -
  Horiz. % 220.75% 201.79% 75.82% 63.22% 48.72% 66.63% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 72,476 66,249 24,892 20,756 15,996 21,875 32,831 14.09%
  YoY % 9.40% 166.14% 19.93% 29.75% -26.87% -33.37% -
  Horiz. % 220.75% 201.79% 75.82% 63.22% 48.72% 66.63% 100.00%
NOSH 233,795 220,833 80,298 79,831 79,982 87,500 80,077 19.53%
  YoY % 5.87% 175.02% 0.58% -0.19% -8.59% 9.27% -
  Horiz. % 291.96% 275.77% 100.28% 99.69% 99.88% 109.27% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.00 % 3.93 % 2.38 % 8.00 % -21.89 % 0.23 % -18.89 % -
  YoY % 78.12% 65.13% -70.25% 136.55% -9,617.39% 101.22% -
  Horiz. % -37.06% -20.80% -12.60% -42.35% 115.88% -1.22% 100.00%
ROE 3.57 % 1.20 % 2.16 % 9.15 % -29.05 % 0.16 % -6.29 % -
  YoY % 197.50% -44.44% -76.39% 131.50% -18,256.25% 102.54% -
  Horiz. % -56.76% -19.08% -34.34% -145.47% 461.84% -2.54% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 15.82 9.15 28.10 29.76 26.54 17.27 13.66 2.47%
  YoY % 72.90% -67.44% -5.58% 12.13% 53.68% 26.43% -
  Horiz. % 115.81% 66.98% 205.71% 217.86% 194.29% 126.43% 100.00%
EPS 1.11 0.36 0.67 2.38 -5.81 0.04 -2.58 -
  YoY % 208.33% -46.27% -71.85% 140.96% -14,625.00% 101.55% -
  Horiz. % -43.02% -13.95% -25.97% -92.25% 225.19% -1.55% 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 0.3100 0.3000 0.3100 0.2600 0.2000 0.2500 0.4100 -4.55%
  YoY % 3.33% -3.23% 19.23% 30.00% -20.00% -39.02% -
  Horiz. % 75.61% 73.17% 75.61% 63.41% 48.78% 60.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,878
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 15.75 8.60 9.61 10.11 9.04 6.43 4.66 22.48%
  YoY % 83.14% -10.51% -4.95% 11.84% 40.59% 37.98% -
  Horiz. % 337.98% 184.55% 206.22% 216.95% 193.99% 137.98% 100.00%
EPS 1.10 0.34 0.23 0.81 -1.98 0.01 -0.88 -
  YoY % 223.53% 47.83% -71.60% 140.91% -19,900.00% 101.14% -
  Horiz. % -125.00% -38.64% -26.14% -92.05% 225.00% -1.14% 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 0.3086 0.2821 0.1060 0.0884 0.0681 0.0931 0.1398 14.09%
  YoY % 9.39% 166.13% 19.91% 29.81% -26.85% -33.40% -
  Horiz. % 220.74% 201.79% 75.82% 63.23% 48.71% 66.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.3850 0.4950 0.3750 0.4050 0.3550 0.2900 0.2900 -
P/RPS 2.43 5.41 1.33 1.36 1.34 1.68 2.12 2.30%
  YoY % -55.08% 306.77% -2.21% 1.49% -20.24% -20.75% -
  Horiz. % 114.62% 255.19% 62.74% 64.15% 63.21% 79.25% 100.00%
P/EPS 34.74 137.50 55.97 17.02 -6.11 725.00 -11.24 -
  YoY % -74.73% 145.67% 228.85% 378.56% -100.84% 6,550.18% -
  Horiz. % -309.07% -1,223.31% -497.95% -151.42% 54.36% -6,450.18% 100.00%
EY 2.88 0.73 1.79 5.88 -16.37 0.14 -8.90 -
  YoY % 294.52% -59.22% -69.56% 135.92% -11,792.86% 101.57% -
  Horiz. % -32.36% -8.20% -20.11% -66.07% 183.93% -1.57% 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 1.24 1.65 1.21 1.56 1.78 1.16 0.71 9.73%
  YoY % -24.85% 36.36% -22.44% -12.36% 53.45% 63.38% -
  Horiz. % 174.65% 232.39% 170.42% 219.72% 250.70% 163.38% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 - 25/02/16 26/02/15 26/02/14 27/02/13 29/02/12 -
Price 0.4000 0.5000 0.3950 0.4000 0.4250 0.2900 0.3000 -
P/RPS 2.53 5.46 1.41 1.34 1.60 1.68 2.20 2.35%
  YoY % -53.66% 287.23% 5.22% -16.25% -4.76% -23.64% -
  Horiz. % 115.00% 248.18% 64.09% 60.91% 72.73% 76.36% 100.00%
P/EPS 36.09 138.89 58.96 16.81 -7.31 725.00 -11.63 -
  YoY % -74.02% 135.57% 250.74% 329.96% -101.01% 6,333.88% -
  Horiz. % -310.32% -1,194.24% -506.96% -144.54% 62.85% -6,233.88% 100.00%
EY 2.77 0.72 1.70 5.95 -13.67 0.14 -8.60 -
  YoY % 284.72% -57.65% -71.43% 143.53% -9,864.29% 101.63% -
  Horiz. % -32.21% -8.37% -19.77% -69.19% 158.95% -1.63% 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 1.29 1.67 1.27 1.54 2.13 1.16 0.73 9.94%
  YoY % -22.75% 31.50% -17.53% -27.70% 83.62% 58.90% -
  Horiz. % 176.71% 228.77% 173.97% 210.96% 291.78% 158.90% 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
 
 

108  41  379  1843 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.0250.00 
 HLT 1.73+0.06 
 TOPGLOV 8.88+0.33 
 KANGER 0.22-0.015 
 MQTECH 0.14+0.005 
 LAMBO 0.0350.00 
 MTAG 0.765+0.015 
 CAREPLS 3.25+0.10 
 PHB 0.0250.00 
 BINTAI 0.745+0.005 

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!
PARTNERS & BROKERS