Highlights

[TPC] YoY Quarter Result on 2017-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -920.75%    YoY -     -827.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 60,295 60,816 50,703 19,009 20,860 23,805 21,031 19.17%
  YoY % -0.86% 19.95% 166.73% -8.87% -12.37% 13.19% -
  Horiz. % 286.70% 289.17% 241.09% 90.39% 99.19% 113.19% 100.00%
PBT -4,483 10,777 4,736 -8,280 1,424 1,832 1,657 -
  YoY % -141.60% 127.55% 157.20% -681.46% -22.27% 10.56% -
  Horiz. % -270.55% 650.39% 285.82% -499.70% 85.94% 110.56% 100.00%
Tax -213 -1,185 -978 1,755 -527 0 0 -
  YoY % 82.03% -21.17% -155.73% 433.02% 0.00% 0.00% -
  Horiz. % 40.42% 224.86% 185.58% -333.02% 100.00% - -
NP -4,696 9,592 3,758 -6,525 897 1,832 1,657 -
  YoY % -148.96% 155.24% 157.59% -827.42% -51.04% 10.56% -
  Horiz. % -283.40% 578.88% 226.80% -393.78% 54.13% 110.56% 100.00%
NP to SH -4,696 9,592 3,758 -6,525 897 1,832 1,657 -
  YoY % -148.96% 155.24% 157.59% -827.42% -51.04% 10.56% -
  Horiz. % -283.40% 578.88% 226.80% -393.78% 54.13% 110.56% 100.00%
Tax Rate - % 11.00 % 20.65 % - % 37.01 % - % - % -
  YoY % 0.00% -46.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 29.72% 55.80% 0.00% 100.00% - -
Total Cost 64,991 51,224 46,945 25,534 19,963 21,973 19,374 22.33%
  YoY % 26.88% 9.11% 83.85% 27.91% -9.15% 13.41% -
  Horiz. % 335.45% 264.40% 242.31% 131.80% 103.04% 113.41% 100.00%
Net Worth 81,828 95,856 86,504 67,722 50,699 22,400 17,610 29.15%
  YoY % -14.63% 10.81% 27.73% 33.57% 126.34% 27.20% -
  Horiz. % 464.65% 544.31% 491.20% 384.55% 287.89% 127.20% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 81,828 95,856 86,504 67,722 50,699 22,400 17,610 29.15%
  YoY % -14.63% 10.81% 27.73% 33.57% 126.34% 27.20% -
  Horiz. % 464.65% 544.31% 491.20% 384.55% 287.89% 127.20% 100.00%
NOSH 233,795 233,795 233,795 225,741 194,999 80,000 80,048 19.54%
  YoY % 0.00% 0.00% 3.57% 15.76% 143.75% -0.06% -
  Horiz. % 292.07% 292.07% 292.07% 282.01% 243.60% 99.94% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -7.79 % 15.77 % 7.41 % -34.33 % 4.30 % 7.70 % 7.88 % -
  YoY % -149.40% 112.82% 121.58% -898.37% -44.16% -2.28% -
  Horiz. % -98.86% 200.13% 94.04% -435.66% 54.57% 97.72% 100.00%
ROE -5.74 % 10.01 % 4.34 % -9.63 % 1.77 % 8.18 % 9.41 % -
  YoY % -157.34% 130.65% 145.07% -644.07% -78.36% -13.07% -
  Horiz. % -61.00% 106.38% 46.12% -102.34% 18.81% 86.93% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 25.79 26.01 21.69 8.42 10.70 29.76 26.27 -0.31%
  YoY % -0.85% 19.92% 157.60% -21.31% -64.05% 13.29% -
  Horiz. % 98.17% 99.01% 82.57% 32.05% 40.73% 113.29% 100.00%
EPS -2.01 4.10 1.61 -2.89 0.46 2.29 2.07 -
  YoY % -149.02% 154.66% 155.71% -728.26% -79.91% 10.63% -
  Horiz. % -97.10% 198.07% 77.78% -139.61% 22.22% 110.63% 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 0.3500 0.4100 0.3700 0.3000 0.2600 0.2800 0.2200 8.04%
  YoY % -14.63% 10.81% 23.33% 15.38% -7.14% 27.27% -
  Horiz. % 159.09% 186.36% 168.18% 136.36% 118.18% 127.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,119
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 25.64 25.87 21.56 8.08 8.87 10.12 8.94 19.18%
  YoY % -0.89% 19.99% 166.83% -8.91% -12.35% 13.20% -
  Horiz. % 286.80% 289.37% 241.16% 90.38% 99.22% 113.20% 100.00%
EPS -2.00 4.08 1.60 -2.78 0.38 0.78 0.70 -
  YoY % -149.02% 155.00% 157.55% -831.58% -51.28% 11.43% -
  Horiz. % -285.71% 582.86% 228.57% -397.14% 54.29% 111.43% 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 0.3480 0.4077 0.3679 0.2880 0.2156 0.0953 0.0749 29.15%
  YoY % -14.64% 10.82% 27.74% 33.58% 126.23% 27.24% -
  Horiz. % 464.62% 544.33% 491.19% 384.51% 287.85% 127.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.2250 0.4150 0.3800 0.4850 0.4050 0.5050 0.3300 -
P/RPS 0.87 1.60 1.75 5.76 3.79 1.70 1.26 -5.98%
  YoY % -45.62% -8.57% -69.62% 51.98% 122.94% 34.92% -
  Horiz. % 69.05% 126.98% 138.89% 457.14% 300.79% 134.92% 100.00%
P/EPS -11.20 10.12 23.64 -16.78 88.04 22.05 15.94 -
  YoY % -210.67% -57.19% 240.88% -119.06% 299.27% 38.33% -
  Horiz. % -70.26% 63.49% 148.31% -105.27% 552.32% 138.33% 100.00%
EY -8.93 9.89 4.23 -5.96 1.14 4.53 6.27 -
  YoY % -190.29% 133.81% 170.97% -622.81% -74.83% -27.75% -
  Horiz. % -142.42% 157.74% 67.46% -95.06% 18.18% 72.25% 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 0.64 1.01 1.03 1.62 1.56 1.80 1.50 -13.22%
  YoY % -36.63% -1.94% -36.42% 3.85% -13.33% 20.00% -
  Horiz. % 42.67% 67.33% 68.67% 108.00% 104.00% 120.00% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/06/20 30/05/19 31/05/18 30/05/17 25/05/16 26/05/15 20/05/14 -
Price 0.2550 0.4100 0.3550 0.4600 0.4700 0.4800 0.3000 -
P/RPS 0.99 1.58 1.64 5.46 4.39 1.61 1.14 -2.32%
  YoY % -37.34% -3.66% -69.96% 24.37% 172.67% 41.23% -
  Horiz. % 86.84% 138.60% 143.86% 478.95% 385.09% 141.23% 100.00%
P/EPS -12.70 9.99 22.09 -15.91 102.17 20.96 14.49 -
  YoY % -227.13% -54.78% 238.84% -115.57% 387.45% 44.65% -
  Horiz. % -87.65% 68.94% 152.45% -109.80% 705.11% 144.65% 100.00%
EY -7.88 10.01 4.53 -6.28 0.98 4.77 6.90 -
  YoY % -178.72% 120.97% 172.13% -740.82% -79.45% -30.87% -
  Horiz. % -114.20% 145.07% 65.65% -91.01% 14.20% 69.13% 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 0.73 1.00 0.96 1.53 1.81 1.71 1.36 -9.84%
  YoY % -27.00% 4.17% -37.25% -15.47% 5.85% 25.74% -
  Horiz. % 53.68% 73.53% 70.59% 112.50% 133.09% 125.74% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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