[TPC] YoY TTM Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
TPC-Financial Result (Q3 2017).pdf 
