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 - 233,795
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 36.61 37.98 33.54 25.85 18.23 25.27%
  YoY % 107.36% -7.16% -3.61% 13.24% 29.75% 41.80% -
  Horiz. % 386.62% 186.45% 200.82% 208.34% 183.98% 141.80% 100.00%
EPS 0.32 -0.39 1.67 2.07 -1.20 -0.78 -5.52 -
  YoY % 182.05% -123.35% -19.32% 272.50% -53.85% 85.87% -
  Horiz. % -5.80% 7.07% -30.25% -37.50% 21.74% 14.13% 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 0.2628 0.0898 0.0740 0.0894 0.0957 23.51%
  YoY % 13.33% 14.16% 192.65% 21.35% -17.23% -6.58% -
  Horiz. % 355.28% 313.48% 274.61% 93.83% 77.32% 93.42% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers