Highlights

[TPC] YoY Quarter Result on 2017-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     3,059.76%    YoY -     225.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 61,948 36,994 20,211 22,564 23,757 21,231 15,110 26.50%
  YoY % 67.45% 83.04% -10.43% -5.02% 11.90% 40.51% -
  Horiz. % 409.98% 244.83% 133.76% 149.33% 157.23% 140.51% 100.00%
PBT 8,438 1,565 637 742 1,546 -4,647 19 176.09%
  YoY % 439.17% 145.68% -14.15% -52.01% 133.27% -24,557.89% -
  Horiz. % 44,410.53% 8,236.84% 3,352.63% 3,905.26% 8,136.84% -24,457.89% 100.00%
Tax -1,193 1,026 158 -204 354 0 16 -
  YoY % -216.28% 549.37% 177.45% -157.63% 0.00% 0.00% -
  Horiz. % -7,456.25% 6,412.50% 987.50% -1,275.00% 2,212.50% 0.00% 100.00%
NP 7,245 2,591 795 538 1,900 -4,647 35 143.12%
  YoY % 179.62% 225.91% 47.77% -71.68% 140.89% -13,377.14% -
  Horiz. % 20,700.00% 7,402.86% 2,271.43% 1,537.14% 5,428.57% -13,277.14% 100.00%
NP to SH 7,245 2,591 795 538 1,900 -4,647 35 143.12%
  YoY % 179.62% 225.91% 47.77% -71.68% 140.89% -13,377.14% -
  Horiz. % 20,700.00% 7,402.86% 2,271.43% 1,537.14% 5,428.57% -13,277.14% 100.00%
Tax Rate 14.14 % -65.56 % -24.80 % 27.49 % -22.90 % - % -84.21 % -
  YoY % 121.57% -164.35% -190.21% 220.04% 0.00% 0.00% -
  Horiz. % -16.79% 77.85% 29.45% -32.64% 27.19% 0.00% 100.00%
Total Cost 54,703 34,403 19,416 22,026 21,857 25,878 15,075 23.95%
  YoY % 59.01% 77.19% -11.85% 0.77% -15.54% 71.66% -
  Horiz. % 362.87% 228.21% 128.80% 146.11% 144.99% 171.66% 100.00%
Net Worth 84,166 72,476 66,249 24,892 20,756 15,996 21,875 25.17%
  YoY % 16.13% 9.40% 166.14% 19.93% 29.75% -26.87% -
  Horiz. % 384.76% 331.32% 302.86% 113.79% 94.89% 73.13% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 84,166 72,476 66,249 24,892 20,756 15,996 21,875 25.17%
  YoY % 16.13% 9.40% 166.14% 19.93% 29.75% -26.87% -
  Horiz. % 384.76% 331.32% 302.86% 113.79% 94.89% 73.13% 100.00%
NOSH 233,795 233,795 220,833 80,298 79,831 79,982 87,500 17.79%
  YoY % 0.00% 5.87% 175.02% 0.58% -0.19% -8.59% -
  Horiz. % 267.19% 267.19% 252.38% 91.77% 91.24% 91.41% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.70 % 7.00 % 3.93 % 2.38 % 8.00 % -21.89 % 0.23 % 92.43%
  YoY % 67.14% 78.12% 65.13% -70.25% 136.55% -9,617.39% -
  Horiz. % 5,086.96% 3,043.48% 1,708.70% 1,034.78% 3,478.26% -9,517.39% 100.00%
ROE 8.61 % 3.57 % 1.20 % 2.16 % 9.15 % -29.05 % 0.16 % 94.24%
  YoY % 141.18% 197.50% -44.44% -76.39% 131.50% -18,256.25% -
  Horiz. % 5,381.25% 2,231.25% 750.00% 1,350.00% 5,718.75% -18,156.25% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 26.50 15.82 9.15 28.10 29.76 26.54 17.27 7.39%
  YoY % 67.51% 72.90% -67.44% -5.58% 12.13% 53.68% -
  Horiz. % 153.45% 91.60% 52.98% 162.71% 172.32% 153.68% 100.00%
EPS 3.10 1.11 0.36 0.67 2.38 -5.81 0.04 106.41%
  YoY % 179.28% 208.33% -46.27% -71.85% 140.96% -14,625.00% -
  Horiz. % 7,750.00% 2,775.00% 900.00% 1,675.00% 5,950.00% -14,525.00% 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 0.3600 0.3100 0.3000 0.3100 0.2600 0.2000 0.2500 6.26%
  YoY % 16.13% 3.33% -3.23% 19.23% 30.00% -20.00% -
  Horiz. % 144.00% 124.00% 120.00% 124.00% 104.00% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 26.50 15.82 8.64 9.65 10.16 9.08 6.46 26.51%
  YoY % 67.51% 83.10% -10.47% -5.02% 11.89% 40.56% -
  Horiz. % 410.22% 244.89% 133.75% 149.38% 157.28% 140.56% 100.00%
EPS 3.10 1.11 0.34 0.23 0.81 -1.99 0.01 160.04%
  YoY % 179.28% 226.47% 47.83% -71.60% 140.70% -20,000.00% -
  Horiz. % 31,000.00% 11,100.00% 3,400.00% 2,300.00% 8,100.00% -19,900.00% 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 0.3600 0.3100 0.2834 0.1065 0.0888 0.0684 0.0936 25.16%
  YoY % 16.13% 9.39% 166.10% 19.93% 29.82% -26.92% -
  Horiz. % 384.62% 331.20% 302.78% 113.78% 94.87% 73.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.3350 0.3850 0.4950 0.3750 0.4050 0.3550 0.2900 -
P/RPS 1.26 2.43 5.41 1.33 1.36 1.34 1.68 -4.68%
  YoY % -48.15% -55.08% 306.77% -2.21% 1.49% -20.24% -
  Horiz. % 75.00% 144.64% 322.02% 79.17% 80.95% 79.76% 100.00%
P/EPS 10.81 34.74 137.50 55.97 17.02 -6.11 725.00 -50.37%
  YoY % -68.88% -74.73% 145.67% 228.85% 378.56% -100.84% -
  Horiz. % 1.49% 4.79% 18.97% 7.72% 2.35% -0.84% 100.00%
EY 9.25 2.88 0.73 1.79 5.88 -16.37 0.14 101.00%
  YoY % 221.18% 294.52% -59.22% -69.56% 135.92% -11,792.86% -
  Horiz. % 6,607.14% 2,057.14% 521.43% 1,278.57% 4,200.00% -11,692.86% 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 0.93 1.24 1.65 1.21 1.56 1.78 1.16 -3.61%
  YoY % -25.00% -24.85% 36.36% -22.44% -12.36% 53.45% -
  Horiz. % 80.17% 106.90% 142.24% 104.31% 134.48% 153.45% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 - 25/02/16 26/02/15 26/02/14 27/02/13 -
Price 0.4300 0.4000 0.5000 0.3950 0.4000 0.4250 0.2900 -
P/RPS 1.62 2.53 5.46 1.41 1.34 1.60 1.68 -0.60%
  YoY % -35.97% -53.66% 287.23% 5.22% -16.25% -4.76% -
  Horiz. % 96.43% 150.60% 325.00% 83.93% 79.76% 95.24% 100.00%
P/EPS 13.88 36.09 138.89 58.96 16.81 -7.31 725.00 -48.26%
  YoY % -61.54% -74.02% 135.57% 250.74% 329.96% -101.01% -
  Horiz. % 1.91% 4.98% 19.16% 8.13% 2.32% -1.01% 100.00%
EY 7.21 2.77 0.72 1.70 5.95 -13.67 0.14 92.83%
  YoY % 160.29% 284.72% -57.65% -71.43% 143.53% -9,864.29% -
  Horiz. % 5,150.00% 1,978.57% 514.29% 1,214.29% 4,250.00% -9,764.29% 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 1.19 1.29 1.67 1.27 1.54 2.13 1.16 0.43%
  YoY % -7.75% -22.75% 31.50% -17.53% -27.70% 83.62% -
  Horiz. % 102.59% 111.21% 143.97% 109.48% 132.76% 183.62% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers