Highlights

[TPC] YoY TTM Result on 2017-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -119.74%    YoY -     -155.37%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 243,562 188,104 89,553 85,039 90,266 80,465 67,110 23.95%
  YoY % 29.48% 110.05% 5.31% -5.79% 12.18% 19.90% -
  Horiz. % 362.93% 280.29% 133.44% 126.72% 134.50% 119.90% 100.00%
PBT 19,372 -2,423 -2,184 5,565 4,842 -1,783 593 78.75%
  YoY % 899.50% -10.94% -139.25% 14.93% 371.56% -400.67% -
  Horiz. % 3,266.78% -408.60% -368.30% 938.45% 816.53% -300.67% 100.00%
Tax -2,897 1,058 158 -1,906 354 0 16 -
  YoY % -373.82% 569.62% 108.29% -638.42% 0.00% 0.00% -
  Horiz. % -18,106.25% 6,612.50% 987.50% -11,912.50% 2,212.50% 0.00% 100.00%
NP 16,475 -1,365 -2,026 3,659 5,196 -1,783 609 73.22%
  YoY % 1,306.96% 32.63% -155.37% -29.58% 391.42% -392.78% -
  Horiz. % 2,705.25% -224.14% -332.68% 600.82% 853.20% -292.78% 100.00%
NP to SH 16,475 -1,365 -2,026 3,659 5,196 -1,783 609 73.22%
  YoY % 1,306.96% 32.63% -155.37% -29.58% 391.42% -392.78% -
  Horiz. % 2,705.25% -224.14% -332.68% 600.82% 853.20% -292.78% 100.00%
Tax Rate 14.95 % - % - % 34.25 % -7.31 % - % -2.70 % -
  YoY % 0.00% 0.00% 0.00% 568.54% 0.00% 0.00% -
  Horiz. % -553.70% 0.00% 0.00% -1,268.52% 270.74% 0.00% 100.00%
Total Cost 227,087 189,469 91,579 81,380 85,070 82,248 66,501 22.70%
  YoY % 19.85% 106.89% 12.53% -4.34% 3.43% 23.68% -
  Horiz. % 341.48% 284.91% 137.71% 122.37% 127.92% 123.68% 100.00%
Net Worth 93,518 77,152 70,138 77,135 24,033 19,217 21,542 27.71%
  YoY % 21.21% 10.00% -9.07% 220.95% 25.06% -10.79% -
  Horiz. % 434.10% 358.13% 325.58% 358.05% 111.56% 89.21% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 93,518 77,152 70,138 77,135 24,033 19,217 21,542 27.71%
  YoY % 21.21% 10.00% -9.07% 220.95% 25.06% -10.79% -
  Horiz. % 434.10% 358.13% 325.58% 358.05% 111.56% 89.21% 100.00%
NOSH 233,795 233,795 233,795 220,386 80,111 80,073 82,857 18.86%
  YoY % 0.00% 0.00% 6.08% 175.10% 0.05% -3.36% -
  Horiz. % 282.17% 282.17% 282.17% 265.98% 96.69% 96.64% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.76 % -0.73 % -2.26 % 4.30 % 5.76 % -2.22 % 0.91 % 39.66%
  YoY % 1,026.03% 67.70% -152.56% -25.35% 359.46% -343.96% -
  Horiz. % 742.86% -80.22% -248.35% 472.53% 632.97% -243.96% 100.00%
ROE 17.62 % -1.77 % -2.89 % 4.74 % 21.62 % -9.28 % 2.83 % 35.62%
  YoY % 1,095.48% 38.75% -160.97% -78.08% 332.97% -427.92% -
  Horiz. % 622.61% -62.54% -102.12% 167.49% 763.96% -327.92% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 104.18 80.46 38.30 38.59 112.68 100.49 80.99 4.28%
  YoY % 29.48% 110.08% -0.75% -65.75% 12.13% 24.08% -
  Horiz. % 128.63% 99.35% 47.29% 47.65% 139.13% 124.08% 100.00%
EPS 7.05 -0.58 -0.87 1.66 6.49 -2.23 0.74 45.57%
  YoY % 1,315.52% 33.33% -152.41% -74.42% 391.03% -401.35% -
  Horiz. % 952.70% -78.38% -117.57% 224.32% 877.03% -301.35% 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 0.3300 0.3000 0.3500 0.3000 0.2400 0.2600 7.44%
  YoY % 21.21% 10.00% -14.29% 16.67% 25.00% -7.69% -
  Horiz. % 153.85% 126.92% 115.38% 134.62% 115.38% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 104.18 80.46 38.30 36.37 38.61 34.42 28.70 23.96%
  YoY % 29.48% 110.08% 5.31% -5.80% 12.17% 19.93% -
  Horiz. % 363.00% 280.35% 133.45% 126.72% 134.53% 119.93% 100.00%
EPS 7.05 -0.58 -0.87 1.57 2.22 -0.76 0.26 73.28%
  YoY % 1,315.52% 33.33% -155.41% -29.28% 392.11% -392.31% -
  Horiz. % 2,711.54% -223.08% -334.62% 603.85% 853.85% -292.31% 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 0.3300 0.3000 0.3299 0.1028 0.0822 0.0921 27.72%
  YoY % 21.21% 10.00% -9.06% 220.91% 25.06% -10.75% -
  Horiz. % 434.31% 358.31% 325.73% 358.20% 111.62% 89.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3200 0.3550 0.4300 0.4650 0.5000 0.4100 0.3400 -
P/RPS 0.31 0.44 1.12 1.21 0.44 0.41 0.42 -4.93%
  YoY % -29.55% -60.71% -7.44% 175.00% 7.32% -2.38% -
  Horiz. % 73.81% 104.76% 266.67% 288.10% 104.76% 97.62% 100.00%
P/EPS 4.54 -60.80 -49.62 28.01 7.71 -18.41 46.26 -32.07%
  YoY % 107.47% -22.53% -277.15% 263.29% 141.88% -139.80% -
  Horiz. % 9.81% -131.43% -107.26% 60.55% 16.67% -39.80% 100.00%
EY 22.02 -1.64 -2.02 3.57 12.97 -5.43 2.16 47.23%
  YoY % 1,442.68% 18.81% -156.58% -72.47% 338.86% -351.39% -
  Horiz. % 1,019.44% -75.93% -93.52% 165.28% 600.46% -251.39% 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 0.80 1.08 1.43 1.33 1.67 1.71 1.31 -7.89%
  YoY % -25.93% -24.48% 7.52% -20.36% -2.34% 30.53% -
  Horiz. % 61.07% 82.44% 109.16% 101.53% 127.48% 130.53% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 27/11/17 22/11/16 18/11/15 21/11/14 12/11/13 -
Price 0.3250 0.3600 0.3900 0.5300 0.5800 0.4000 0.3600 -
P/RPS 0.31 0.45 1.02 1.37 0.51 0.40 0.44 -5.67%
  YoY % -31.11% -55.88% -25.55% 168.63% 27.50% -9.09% -
  Horiz. % 70.45% 102.27% 231.82% 311.36% 115.91% 90.91% 100.00%
P/EPS 4.61 -61.66 -45.00 31.92 8.94 -17.96 48.98 -32.54%
  YoY % 107.48% -37.02% -240.98% 257.05% 149.78% -136.67% -
  Horiz. % 9.41% -125.89% -91.87% 65.17% 18.25% -36.67% 100.00%
EY 21.68 -1.62 -2.22 3.13 11.18 -5.57 2.04 48.25%
  YoY % 1,438.27% 27.03% -170.93% -72.00% 300.72% -373.04% -
  Horiz. % 1,062.75% -79.41% -108.82% 153.43% 548.04% -273.04% 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 0.81 1.09 1.30 1.51 1.93 1.67 1.38 -8.49%
  YoY % -25.69% -16.15% -13.91% -21.76% 15.57% 21.01% -
  Horiz. % 58.70% 78.99% 94.20% 109.42% 139.86% 121.01% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers