Highlights

[TPC] YoY TTM Result on 2015-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -1.78%    YoY -     272.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 164,786 79,476 85,601 88,806 78,414 60,447 42,627 25.26%
  YoY % 107.34% -7.16% -3.61% 13.25% 29.72% 41.80% -
  Horiz. % 386.58% 186.45% 200.81% 208.33% 183.95% 141.80% 100.00%
PBT 79 -493 5,226 4,497 -2,814 -1,831 -12,901 -
  YoY % 116.02% -109.43% 16.21% 259.81% -53.69% 85.81% -
  Horiz. % -0.61% 3.82% -40.51% -34.86% 21.81% 14.19% 100.00%
Tax 659 -429 -1,319 354 0 16 -3 -
  YoY % 253.61% 67.48% -472.60% 0.00% 0.00% 633.33% -
  Horiz. % -21,966.67% 14,300.00% 43,966.66% -11,800.00% -0.00% -533.33% 100.00%
NP 738 -922 3,907 4,851 -2,814 -1,815 -12,904 -
  YoY % 180.04% -123.60% -19.46% 272.39% -55.04% 85.93% -
  Horiz. % -5.72% 7.15% -30.28% -37.59% 21.81% 14.07% 100.00%
NP to SH 738 -922 3,907 4,851 -2,814 -1,815 -12,904 -
  YoY % 180.04% -123.60% -19.46% 272.39% -55.04% 85.93% -
  Horiz. % -5.72% 7.15% -30.28% -37.59% 21.81% 14.07% 100.00%
Tax Rate -834.18 % - % 25.24 % -7.87 % - % - % - % -
  YoY % 0.00% 0.00% 420.71% 0.00% 0.00% 0.00% -
  Horiz. % 10,599.49% 0.00% -320.71% 100.00% - - -
Total Cost 164,048 80,398 81,694 83,955 81,228 62,262 55,531 19.78%
  YoY % 104.04% -1.59% -2.69% 3.36% 30.46% 12.12% -
  Horiz. % 295.42% 144.78% 147.11% 151.19% 146.28% 112.12% 100.00%
Net Worth 79,490 70,138 61,432 21,000 17,306 20,908 22,375 23.51%
  YoY % 13.33% 14.17% 192.54% 21.34% -17.23% -6.56% -
  Horiz. % 355.26% 313.46% 274.55% 93.85% 77.35% 93.44% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 79,490 70,138 61,432 21,000 17,306 20,908 22,375 23.51%
  YoY % 13.33% 14.17% 192.54% 21.34% -17.23% -6.56% -
  Horiz. % 355.26% 313.46% 274.55% 93.85% 77.35% 93.44% 100.00%
NOSH 233,795 233,795 211,836 75,000 78,666 80,416 79,912 19.58%
  YoY % 0.00% 10.37% 182.45% -4.66% -2.18% 0.63% -
  Horiz. % 292.56% 292.56% 265.09% 93.85% 98.44% 100.63% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.45 % -1.16 % 4.56 % 5.46 % -3.59 % -3.00 % -30.27 % -
  YoY % 138.79% -125.44% -16.48% 252.09% -19.67% 90.09% -
  Horiz. % -1.49% 3.83% -15.06% -18.04% 11.86% 9.91% 100.00%
ROE 0.93 % -1.31 % 6.36 % 23.10 % -16.26 % -8.68 % -57.67 % -
  YoY % 170.99% -120.60% -72.47% 242.07% -87.33% 84.95% -
  Horiz. % -1.61% 2.27% -11.03% -40.06% 28.19% 15.05% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 70.48 33.99 40.41 118.41 99.68 75.17 53.34 4.75%
  YoY % 107.36% -15.89% -65.87% 18.79% 32.61% 40.93% -
  Horiz. % 132.13% 63.72% 75.76% 221.99% 186.88% 140.93% 100.00%
EPS 0.32 -0.39 1.84 6.47 -3.58 -2.26 -16.15 -
  YoY % 182.05% -121.20% -71.56% 280.73% -58.41% 86.01% -
  Horiz. % -1.98% 2.41% -11.39% -40.06% 22.17% 13.99% 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 0.3400 0.3000 0.2900 0.2800 0.2200 0.2600 0.2800 3.29%
  YoY % 13.33% 3.45% 3.57% 27.27% -15.38% -7.14% -
  Horiz. % 121.43% 107.14% 103.57% 100.00% 78.57% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 308,232
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 53.46 25.78 27.77 28.81 25.44 19.61 13.83 25.26%
  YoY % 107.37% -7.17% -3.61% 13.25% 29.73% 41.79% -
  Horiz. % 386.55% 186.41% 200.80% 208.32% 183.95% 141.79% 100.00%
EPS 0.24 -0.30 1.27 1.57 -0.91 -0.59 -4.19 -
  YoY % 180.00% -123.62% -19.11% 272.53% -54.24% 85.92% -
  Horiz. % -5.73% 7.16% -30.31% -37.47% 21.72% 14.08% 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 0.2579 0.2276 0.1993 0.0681 0.0561 0.0678 0.0726 23.51%
  YoY % 13.31% 14.20% 192.66% 21.39% -17.26% -6.61% -
  Horiz. % 355.23% 313.50% 274.52% 93.80% 77.27% 93.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.3850 0.4050 0.4250 0.4200 0.3450 0.3050 0.2900 -
P/RPS 0.55 1.19 1.05 0.35 0.35 0.41 0.54 0.31%
  YoY % -53.78% 13.33% 200.00% 0.00% -14.63% -24.07% -
  Horiz. % 101.85% 220.37% 194.44% 64.81% 64.81% 75.93% 100.00%
P/EPS 121.97 -102.70 23.04 6.49 -9.64 -13.51 -1.80 -
  YoY % 218.76% -545.75% 255.01% 167.32% 28.65% -650.56% -
  Horiz. % -6,776.11% 5,705.56% -1,280.00% -360.56% 535.56% 750.56% 100.00%
EY 0.82 -0.97 4.34 15.40 -10.37 -7.40 -55.68 -
  YoY % 184.54% -122.35% -71.82% 248.51% -40.14% 86.71% -
  Horiz. % -1.47% 1.74% -7.79% -27.66% 18.62% 13.29% 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 1.13 1.35 1.47 1.50 1.57 1.17 1.04 1.39%
  YoY % -16.30% -8.16% -2.00% -4.46% 34.19% 12.50% -
  Horiz. % 108.65% 129.81% 141.35% 144.23% 150.96% 112.50% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 21/08/13 28/08/12 -
Price 0.3600 0.4100 0.4650 0.4800 0.4150 0.3300 0.2900 -
P/RPS 0.51 1.21 1.15 0.41 0.42 0.44 0.54 -0.95%
  YoY % -57.85% 5.22% 180.49% -2.38% -4.55% -18.52% -
  Horiz. % 94.44% 224.07% 212.96% 75.93% 77.78% 81.48% 100.00%
P/EPS 114.05 -103.97 25.21 7.42 -11.60 -14.62 -1.80 -
  YoY % 209.70% -512.42% 239.76% 163.97% 20.66% -712.22% -
  Horiz. % -6,336.11% 5,776.11% -1,400.56% -412.22% 644.44% 812.22% 100.00%
EY 0.88 -0.96 3.97 13.48 -8.62 -6.84 -55.68 -
  YoY % 191.67% -124.18% -70.55% 256.38% -26.02% 87.72% -
  Horiz. % -1.58% 1.72% -7.13% -24.21% 15.48% 12.28% 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 1.06 1.37 1.60 1.71 1.89 1.27 1.04 0.32%
  YoY % -22.63% -14.38% -6.43% -9.52% 48.82% 22.12% -
  Horiz. % 101.92% 131.73% 153.85% 164.42% 181.73% 122.12% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
3. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
4. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
7. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS