Highlights

[TPC] YoY Quarter Result on 2018-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     458.49%    YoY -     179.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 63,836 61,948 36,994 20,211 22,564 23,757 21,231 20.13%
  YoY % 3.05% 67.45% 83.04% -10.43% -5.02% 11.90% -
  Horiz. % 300.67% 291.78% 174.25% 95.20% 106.28% 111.90% 100.00%
PBT -6,776 8,438 1,565 637 742 1,546 -4,647 6.48%
  YoY % -180.30% 439.17% 145.68% -14.15% -52.01% 133.27% -
  Horiz. % 145.81% -181.58% -33.68% -13.71% -15.97% -33.27% 100.00%
Tax -370 -1,193 1,026 158 -204 354 0 -
  YoY % 68.99% -216.28% 549.37% 177.45% -157.63% 0.00% -
  Horiz. % -104.52% -337.01% 289.83% 44.63% -57.63% 100.00% -
NP -7,146 7,245 2,591 795 538 1,900 -4,647 7.43%
  YoY % -198.63% 179.62% 225.91% 47.77% -71.68% 140.89% -
  Horiz. % 153.78% -155.91% -55.76% -17.11% -11.58% -40.89% 100.00%
NP to SH -7,146 7,245 2,591 795 538 1,900 -4,647 7.43%
  YoY % -198.63% 179.62% 225.91% 47.77% -71.68% 140.89% -
  Horiz. % 153.78% -155.91% -55.76% -17.11% -11.58% -40.89% 100.00%
Tax Rate - % 14.14 % -65.56 % -24.80 % 27.49 % -22.90 % - % -
  YoY % 0.00% 121.57% -164.35% -190.21% 220.04% 0.00% -
  Horiz. % 0.00% -61.75% 286.29% 108.30% -120.04% 100.00% -
Total Cost 70,982 54,703 34,403 19,416 22,026 21,857 25,878 18.30%
  YoY % 29.76% 59.01% 77.19% -11.85% 0.77% -15.54% -
  Horiz. % 274.29% 211.39% 132.94% 75.03% 85.11% 84.46% 100.00%
Net Worth 86,504 84,166 72,476 66,249 24,892 20,756 15,996 32.47%
  YoY % 2.78% 16.13% 9.40% 166.14% 19.93% 29.75% -
  Horiz. % 540.77% 526.15% 453.08% 414.15% 155.61% 129.75% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 86,504 84,166 72,476 66,249 24,892 20,756 15,996 32.47%
  YoY % 2.78% 16.13% 9.40% 166.14% 19.93% 29.75% -
  Horiz. % 540.77% 526.15% 453.08% 414.15% 155.61% 129.75% 100.00%
NOSH 233,795 233,795 233,795 220,833 80,298 79,831 79,982 19.57%
  YoY % 0.00% 0.00% 5.87% 175.02% 0.58% -0.19% -
  Horiz. % 292.31% 292.31% 292.31% 276.10% 100.39% 99.81% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -11.19 % 11.70 % 7.00 % 3.93 % 2.38 % 8.00 % -21.89 % -10.58%
  YoY % -195.64% 67.14% 78.12% 65.13% -70.25% 136.55% -
  Horiz. % 51.12% -53.45% -31.98% -17.95% -10.87% -36.55% 100.00%
ROE -8.26 % 8.61 % 3.57 % 1.20 % 2.16 % 9.15 % -29.05 % -18.90%
  YoY % -195.93% 141.18% 197.50% -44.44% -76.39% 131.50% -
  Horiz. % 28.43% -29.64% -12.29% -4.13% -7.44% -31.50% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 27.30 26.50 15.82 9.15 28.10 29.76 26.54 0.47%
  YoY % 3.02% 67.51% 72.90% -67.44% -5.58% 12.13% -
  Horiz. % 102.86% 99.85% 59.61% 34.48% 105.88% 112.13% 100.00%
EPS -3.06 3.10 1.11 0.36 0.67 2.38 -5.81 -10.13%
  YoY % -198.71% 179.28% 208.33% -46.27% -71.85% 140.96% -
  Horiz. % 52.67% -53.36% -19.10% -6.20% -11.53% -40.96% 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 0.3700 0.3600 0.3100 0.3000 0.3100 0.2600 0.2000 10.79%
  YoY % 2.78% 16.13% 3.33% -3.23% 19.23% 30.00% -
  Horiz. % 185.00% 180.00% 155.00% 150.00% 155.00% 130.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,878
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 27.18 26.37 15.75 8.60 9.61 10.11 9.04 20.13%
  YoY % 3.07% 67.43% 83.14% -10.51% -4.95% 11.84% -
  Horiz. % 300.66% 291.70% 174.23% 95.13% 106.31% 111.84% 100.00%
EPS -3.04 3.08 1.10 0.34 0.23 0.81 -1.98 7.40%
  YoY % -198.70% 180.00% 223.53% 47.83% -71.60% 140.91% -
  Horiz. % 153.54% -155.56% -55.56% -17.17% -11.62% -40.91% 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 0.3683 0.3583 0.3086 0.2821 0.1060 0.0884 0.0681 32.47%
  YoY % 2.79% 16.10% 9.39% 166.13% 19.91% 29.81% -
  Horiz. % 540.82% 526.14% 453.16% 414.24% 155.65% 129.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.3050 0.3350 0.3850 0.4950 0.3750 0.4050 0.3550 -
P/RPS 1.12 1.26 2.43 5.41 1.33 1.36 1.34 -2.94%
  YoY % -11.11% -48.15% -55.08% 306.77% -2.21% 1.49% -
  Horiz. % 83.58% 94.03% 181.34% 403.73% 99.25% 101.49% 100.00%
P/EPS -9.98 10.81 34.74 137.50 55.97 17.02 -6.11 8.52%
  YoY % -192.32% -68.88% -74.73% 145.67% 228.85% 378.56% -
  Horiz. % 163.34% -176.92% -568.58% -2,250.41% -916.04% -278.56% 100.00%
EY -10.02 9.25 2.88 0.73 1.79 5.88 -16.37 -7.85%
  YoY % -208.32% 221.18% 294.52% -59.22% -69.56% 135.92% -
  Horiz. % 61.21% -56.51% -17.59% -4.46% -10.93% -35.92% 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 0.82 0.93 1.24 1.65 1.21 1.56 1.78 -12.11%
  YoY % -11.83% -25.00% -24.85% 36.36% -22.44% -12.36% -
  Horiz. % 46.07% 52.25% 69.66% 92.70% 67.98% 87.64% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 28/02/18 - 25/02/16 26/02/15 26/02/14 -
Price 0.2900 0.4300 0.4000 0.5000 0.3950 0.4000 0.4250 -
P/RPS 1.06 1.62 2.53 5.46 1.41 1.34 1.60 -6.63%
  YoY % -34.57% -35.97% -53.66% 287.23% 5.22% -16.25% -
  Horiz. % 66.25% 101.25% 158.12% 341.25% 88.12% 83.75% 100.00%
P/EPS -9.49 13.88 36.09 138.89 58.96 16.81 -7.31 4.44%
  YoY % -168.37% -61.54% -74.02% 135.57% 250.74% 329.96% -
  Horiz. % 129.82% -189.88% -493.71% -1,900.00% -806.57% -229.96% 100.00%
EY -10.54 7.21 2.77 0.72 1.70 5.95 -13.67 -4.24%
  YoY % -246.19% 160.29% 284.72% -57.65% -71.43% 143.53% -
  Horiz. % 77.10% -52.74% -20.26% -5.27% -12.44% -43.53% 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 0.78 1.19 1.29 1.67 1.27 1.54 2.13 -15.41%
  YoY % -34.45% -7.75% -22.75% 31.50% -17.53% -27.70% -
  Horiz. % 36.62% 55.87% 60.56% 78.40% 59.62% 72.30% 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
 
 

322  577  556  654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 PTRANS 0.29+0.005 
 MNC 0.04-0.005 
 SMTRACK 0.37-0.005 
 IKHMAS 0.17-0.01 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

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