Highlights

[TPC] YoY TTM Result on 2018-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -83.59%    YoY -     180.04%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 230,945 164,786 79,476 85,601 88,806 78,414 60,447 25.02%
  YoY % 40.15% 107.34% -7.16% -3.61% 13.25% 29.72% -
  Horiz. % 382.06% 272.61% 131.48% 141.61% 146.92% 129.72% 100.00%
PBT 15,530 79 -493 5,226 4,497 -2,814 -1,831 -
  YoY % 19,558.23% 116.02% -109.43% 16.21% 259.81% -53.69% -
  Horiz. % -848.17% -4.31% 26.93% -285.42% -245.60% 153.69% 100.00%
Tax -2,352 659 -429 -1,319 354 0 16 -
  YoY % -456.90% 253.61% 67.48% -472.60% 0.00% 0.00% -
  Horiz. % -14,700.00% 4,118.75% -2,681.25% -8,243.75% 2,212.50% 0.00% 100.00%
NP 13,178 738 -922 3,907 4,851 -2,814 -1,815 -
  YoY % 1,685.64% 180.04% -123.60% -19.46% 272.39% -55.04% -
  Horiz. % -726.06% -40.66% 50.80% -215.26% -267.27% 155.04% 100.00%
NP to SH 13,178 738 -922 3,907 4,851 -2,814 -1,815 -
  YoY % 1,685.64% 180.04% -123.60% -19.46% 272.39% -55.04% -
  Horiz. % -726.06% -40.66% 50.80% -215.26% -267.27% 155.04% 100.00%
Tax Rate 15.14 % -834.18 % - % 25.24 % -7.87 % - % - % -
  YoY % 101.81% 0.00% 0.00% 420.71% 0.00% 0.00% -
  Horiz. % -192.38% 10,599.49% 0.00% -320.71% 100.00% - -
Total Cost 217,767 164,048 80,398 81,694 83,955 81,228 62,262 23.19%
  YoY % 32.75% 104.04% -1.59% -2.69% 3.36% 30.46% -
  Horiz. % 349.76% 263.48% 129.13% 131.21% 134.84% 130.46% 100.00%
Net Worth 93,518 79,490 70,138 61,432 21,000 17,306 20,908 28.35%
  YoY % 17.65% 13.33% 14.17% 192.54% 21.34% -17.23% -
  Horiz. % 447.28% 380.19% 335.46% 293.82% 100.44% 82.77% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 93,518 79,490 70,138 61,432 21,000 17,306 20,908 28.35%
  YoY % 17.65% 13.33% 14.17% 192.54% 21.34% -17.23% -
  Horiz. % 447.28% 380.19% 335.46% 293.82% 100.44% 82.77% 100.00%
NOSH 233,795 233,795 233,795 211,836 75,000 78,666 80,416 19.46%
  YoY % 0.00% 0.00% 10.37% 182.45% -4.66% -2.18% -
  Horiz. % 290.73% 290.73% 290.73% 263.42% 93.26% 97.82% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.71 % 0.45 % -1.16 % 4.56 % 5.46 % -3.59 % -3.00 % -
  YoY % 1,168.89% 138.79% -125.44% -16.48% 252.09% -19.67% -
  Horiz. % -190.33% -15.00% 38.67% -152.00% -182.00% 119.67% 100.00%
ROE 14.09 % 0.93 % -1.31 % 6.36 % 23.10 % -16.26 % -8.68 % -
  YoY % 1,415.05% 170.99% -120.60% -72.47% 242.07% -87.33% -
  Horiz. % -162.33% -10.71% 15.09% -73.27% -266.13% 187.33% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 98.78 70.48 33.99 40.41 118.41 99.68 75.17 4.66%
  YoY % 40.15% 107.36% -15.89% -65.87% 18.79% 32.61% -
  Horiz. % 131.41% 93.76% 45.22% 53.76% 157.52% 132.61% 100.00%
EPS 5.64 0.32 -0.39 1.84 6.47 -3.58 -2.26 -
  YoY % 1,662.50% 182.05% -121.20% -71.56% 280.73% -58.41% -
  Horiz. % -249.56% -14.16% 17.26% -81.42% -286.28% 158.41% 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 0.4000 0.3400 0.3000 0.2900 0.2800 0.2200 0.2600 7.44%
  YoY % 17.65% 13.33% 3.45% 3.57% 27.27% -15.38% -
  Horiz. % 153.85% 130.77% 115.38% 111.54% 107.69% 84.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 98.78 70.48 33.99 36.61 37.98 33.54 25.85 25.02%
  YoY % 40.15% 107.36% -7.16% -3.61% 13.24% 29.75% -
  Horiz. % 382.13% 272.65% 131.49% 141.62% 146.92% 129.75% 100.00%
EPS 5.64 0.32 -0.39 1.67 2.07 -1.20 -0.78 -
  YoY % 1,662.50% 182.05% -123.35% -19.32% 272.50% -53.85% -
  Horiz. % -723.08% -41.03% 50.00% -214.10% -265.38% 153.85% 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 0.4000 0.3400 0.3000 0.2628 0.0898 0.0740 0.0894 28.35%
  YoY % 17.65% 13.33% 14.16% 192.65% 21.35% -17.23% -
  Horiz. % 447.43% 380.31% 335.57% 293.96% 100.45% 82.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.3750 0.3850 0.4050 0.4250 0.4200 0.3450 0.3050 -
P/RPS 0.38 0.55 1.19 1.05 0.35 0.35 0.41 -1.26%
  YoY % -30.91% -53.78% 13.33% 200.00% 0.00% -14.63% -
  Horiz. % 92.68% 134.15% 290.24% 256.10% 85.37% 85.37% 100.00%
P/EPS 6.65 121.97 -102.70 23.04 6.49 -9.64 -13.51 -
  YoY % -94.55% 218.76% -545.75% 255.01% 167.32% 28.65% -
  Horiz. % -49.22% -902.81% 760.18% -170.54% -48.04% 71.35% 100.00%
EY 15.03 0.82 -0.97 4.34 15.40 -10.37 -7.40 -
  YoY % 1,732.93% 184.54% -122.35% -71.82% 248.51% -40.14% -
  Horiz. % -203.11% -11.08% 13.11% -58.65% -208.11% 140.14% 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 0.94 1.13 1.35 1.47 1.50 1.57 1.17 -3.58%
  YoY % -16.81% -16.30% -8.16% -2.00% -4.46% 34.19% -
  Horiz. % 80.34% 96.58% 115.38% 125.64% 128.21% 134.19% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 21/08/13 -
Price 0.3500 0.3600 0.4100 0.4650 0.4800 0.4150 0.3300 -
P/RPS 0.35 0.51 1.21 1.15 0.41 0.42 0.44 -3.74%
  YoY % -31.37% -57.85% 5.22% 180.49% -2.38% -4.55% -
  Horiz. % 79.55% 115.91% 275.00% 261.36% 93.18% 95.45% 100.00%
P/EPS 6.21 114.05 -103.97 25.21 7.42 -11.60 -14.62 -
  YoY % -94.56% 209.70% -512.42% 239.76% 163.97% 20.66% -
  Horiz. % -42.48% -780.10% 711.15% -172.44% -50.75% 79.34% 100.00%
EY 16.10 0.88 -0.96 3.97 13.48 -8.62 -6.84 -
  YoY % 1,729.55% 191.67% -124.18% -70.55% 256.38% -26.02% -
  Horiz. % -235.38% -12.87% 14.04% -58.04% -197.08% 126.02% 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 0.88 1.06 1.37 1.60 1.71 1.89 1.27 -5.93%
  YoY % -16.98% -22.63% -14.38% -6.43% -9.52% 48.82% -
  Horiz. % 69.29% 83.46% 107.87% 125.98% 134.65% 148.82% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers