[TPC] YoY Quarter Result on 2016-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 60,816 50,703 19,009 20,860 23,805 21,031 16,754 23.96% YoY % 19.95% 166.73% -8.87% -12.37% 13.19% 25.53% - Horiz. % 362.99% 302.63% 113.46% 124.51% 142.09% 125.53% 100.00%
PBT 10,777 4,736 -8,280 1,424 1,832 1,657 -63 - YoY % 127.55% 157.20% -681.46% -22.27% 10.56% 2,730.16% - Horiz. % -17,106.35% -7,517.46% 13,142.86% -2,260.32% -2,907.94% -2,630.16% 100.00%
Tax -1,185 -978 1,755 -527 0 0 0 - YoY % -21.17% -155.73% 433.02% 0.00% 0.00% 0.00% - Horiz. % 224.86% 185.58% -333.02% 100.00% - - -
NP 9,592 3,758 -6,525 897 1,832 1,657 -63 - YoY % 155.24% 157.59% -827.42% -51.04% 10.56% 2,730.16% - Horiz. % -15,225.40% -5,965.08% 10,357.14% -1,423.81% -2,907.94% -2,630.16% 100.00%
NP to SH 9,592 3,758 -6,525 897 1,832 1,657 -63 - YoY % 155.24% 157.59% -827.42% -51.04% 10.56% 2,730.16% - Horiz. % -15,225.40% -5,965.08% 10,357.14% -1,423.81% -2,907.94% -2,630.16% 100.00%
Tax Rate 11.00 % 20.65 % - % 37.01 % - % - % - % - YoY % -46.73% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 29.72% 55.80% 0.00% 100.00% - - -
Total Cost 51,224 46,945 25,534 19,963 21,973 19,374 16,817 20.39% YoY % 9.11% 83.85% 27.91% -9.15% 13.41% 15.20% - Horiz. % 304.60% 279.15% 151.83% 118.71% 130.66% 115.20% 100.00%
Net Worth 95,856 86,504 67,722 50,699 22,400 17,610 19,687 30.17% YoY % 10.81% 27.73% 33.57% 126.34% 27.20% -10.55% - Horiz. % 486.89% 439.39% 343.99% 257.52% 113.78% 89.45% 100.00%
Dividend 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 95,856 86,504 67,722 50,699 22,400 17,610 19,687 30.17% YoY % 10.81% 27.73% 33.57% 126.34% 27.20% -10.55% - Horiz. % 486.89% 439.39% 343.99% 257.52% 113.78% 89.45% 100.00%
NOSH 233,795 233,795 225,741 194,999 80,000 80,048 78,750 19.87% YoY % 0.00% 3.57% 15.76% 143.75% -0.06% 1.65% - Horiz. % 296.88% 296.88% 286.66% 247.62% 101.59% 101.65% 100.00%
Ratio Analysis 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 15.77 % 7.41 % -34.33 % 4.30 % 7.70 % 7.88 % -0.38 % - YoY % 112.82% 121.58% -898.37% -44.16% -2.28% 2,173.68% - Horiz. % -4,150.00% -1,950.00% 9,034.21% -1,131.58% -2,026.32% -2,073.68% 100.00%
ROE 10.01 % 4.34 % -9.63 % 1.77 % 8.18 % 9.41 % -0.32 % - YoY % 130.65% 145.07% -644.07% -78.36% -13.07% 3,040.62% - Horiz. % -3,128.13% -1,356.25% 3,009.38% -553.12% -2,556.25% -2,940.62% 100.00%
Per Share 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 26.01 21.69 8.42 10.70 29.76 26.27 21.27 3.41% YoY % 19.92% 157.60% -21.31% -64.05% 13.29% 23.51% - Horiz. % 122.28% 101.97% 39.59% 50.31% 139.92% 123.51% 100.00%
EPS 4.10 1.61 -2.89 0.46 2.29 2.07 -0.08 - YoY % 154.66% 155.71% -728.26% -79.91% 10.63% 2,687.50% - Horiz. % -5,125.00% -2,012.50% 3,612.50% -575.00% -2,862.50% -2,587.50% 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 0.4100 0.3700 0.3000 0.2600 0.2800 0.2200 0.2500 8.59% YoY % 10.81% 23.33% 15.38% -7.14% 27.27% -12.00% - Horiz. % 164.00% 148.00% 120.00% 104.00% 112.00% 88.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,943 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 25.89 21.58 8.09 8.88 10.13 8.95 7.13 23.96% YoY % 19.97% 166.75% -8.90% -12.34% 13.18% 25.53% - Horiz. % 363.11% 302.66% 113.46% 124.54% 142.08% 125.53% 100.00%
EPS 4.08 1.60 -2.78 0.38 0.78 0.71 -0.03 - YoY % 155.00% 157.55% -831.58% -51.28% 9.86% 2,466.67% - Horiz. % -13,600.00% -5,333.33% 9,266.67% -1,266.67% -2,600.00% -2,366.67% 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 0.4080 0.3682 0.2882 0.2158 0.0953 0.0750 0.0838 30.17% YoY % 10.81% 27.76% 33.55% 126.44% 27.07% -10.50% - Horiz. % 486.87% 439.38% 343.91% 257.52% 113.72% 89.50% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.4150 0.3800 0.4850 0.4050 0.5050 0.3300 0.2900 -
P/RPS 1.60 1.75 5.76 3.79 1.70 1.26 1.36 2.74% YoY % -8.57% -69.62% 51.98% 122.94% 34.92% -7.35% - Horiz. % 117.65% 128.68% 423.53% 278.68% 125.00% 92.65% 100.00%
P/EPS 10.12 23.64 -16.78 88.04 22.05 15.94 -362.50 - YoY % -57.19% 240.88% -119.06% 299.27% 38.33% 104.40% - Horiz. % -2.79% -6.52% 4.63% -24.29% -6.08% -4.40% 100.00%
EY 9.89 4.23 -5.96 1.14 4.53 6.27 -0.28 - YoY % 133.81% 170.97% -622.81% -74.83% -27.75% 2,339.29% - Horiz. % -3,532.14% -1,510.71% 2,128.57% -407.14% -1,617.86% -2,239.29% 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 1.01 1.03 1.62 1.56 1.80 1.50 1.16 -2.28% YoY % -1.94% -36.42% 3.85% -13.33% 20.00% 29.31% - Horiz. % 87.07% 88.79% 139.66% 134.48% 155.17% 129.31% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 31/05/18 30/05/17 25/05/16 26/05/15 20/05/14 29/05/13 -
Price 0.4100 0.3550 0.4600 0.4700 0.4800 0.3000 0.2900 -
P/RPS 1.58 1.64 5.46 4.39 1.61 1.14 1.36 2.53% YoY % -3.66% -69.96% 24.37% 172.67% 41.23% -16.18% - Horiz. % 116.18% 120.59% 401.47% 322.79% 118.38% 83.82% 100.00%
P/EPS 9.99 22.09 -15.91 102.17 20.96 14.49 -362.50 - YoY % -54.78% 238.84% -115.57% 387.45% 44.65% 104.00% - Horiz. % -2.76% -6.09% 4.39% -28.18% -5.78% -4.00% 100.00%
EY 10.01 4.53 -6.28 0.98 4.77 6.90 -0.28 - YoY % 120.97% 172.13% -740.82% -79.45% -30.87% 2,564.29% - Horiz. % -3,575.00% -1,617.86% 2,242.86% -350.00% -1,703.57% -2,464.29% 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 1.00 0.96 1.53 1.81 1.71 1.36 1.16 -2.44% YoY % 4.17% -37.25% -15.47% 5.85% 25.74% 17.24% - Horiz. % 86.21% 82.76% 131.90% 156.03% 147.41% 117.24% 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.
Comment
TPC-1st Qtr 31.3.2016.pdf 
