Highlights

[TPC] YoY TTM Result on 2018-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -284.96%    YoY -     32.63%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 188,104 89,553 85,039 90,266 80,465 67,110 42,463 28.14%
  YoY % 110.05% 5.31% -5.79% 12.18% 19.90% 58.04% -
  Horiz. % 442.98% 210.90% 200.27% 212.58% 189.49% 158.04% 100.00%
PBT -2,423 -2,184 5,565 4,842 -1,783 593 -15,300 -26.44%
  YoY % -10.94% -139.25% 14.93% 371.56% -400.67% 103.88% -
  Horiz. % 15.84% 14.27% -36.37% -31.65% 11.65% -3.88% 100.00%
Tax 1,058 158 -1,906 354 0 16 -3 -
  YoY % 569.62% 108.29% -638.42% 0.00% 0.00% 633.33% -
  Horiz. % -35,266.66% -5,266.67% 63,533.33% -11,800.00% -0.00% -533.33% 100.00%
NP -1,365 -2,026 3,659 5,196 -1,783 609 -15,303 -33.14%
  YoY % 32.63% -155.37% -29.58% 391.42% -392.78% 103.98% -
  Horiz. % 8.92% 13.24% -23.91% -33.95% 11.65% -3.98% 100.00%
NP to SH -1,365 -2,026 3,659 5,196 -1,783 609 -15,303 -33.14%
  YoY % 32.63% -155.37% -29.58% 391.42% -392.78% 103.98% -
  Horiz. % 8.92% 13.24% -23.91% -33.95% 11.65% -3.98% 100.00%
Tax Rate - % - % 34.25 % -7.31 % - % -2.70 % - % -
  YoY % 0.00% 0.00% 568.54% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -1,268.52% 270.74% 0.00% 100.00% -
Total Cost 189,469 91,579 81,380 85,070 82,248 66,501 57,766 21.88%
  YoY % 106.89% 12.53% -4.34% 3.43% 23.68% 15.12% -
  Horiz. % 327.99% 158.53% 140.88% 147.27% 142.38% 115.12% 100.00%
Net Worth 77,152 70,138 77,135 24,033 19,217 21,542 19,983 25.24%
  YoY % 10.00% -9.07% 220.95% 25.06% -10.79% 7.81% -
  Horiz. % 386.09% 350.99% 386.00% 120.27% 96.17% 107.81% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 77,152 70,138 77,135 24,033 19,217 21,542 19,983 25.24%
  YoY % 10.00% -9.07% 220.95% 25.06% -10.79% 7.81% -
  Horiz. % 386.09% 350.99% 386.00% 120.27% 96.17% 107.81% 100.00%
NOSH 233,795 233,795 220,386 80,111 80,073 82,857 79,932 19.58%
  YoY % 0.00% 6.08% 175.10% 0.05% -3.36% 3.66% -
  Horiz. % 292.49% 292.49% 275.72% 100.22% 100.18% 103.66% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -0.73 % -2.26 % 4.30 % 5.76 % -2.22 % 0.91 % -36.04 % -47.77%
  YoY % 67.70% -152.56% -25.35% 359.46% -343.96% 102.52% -
  Horiz. % 2.03% 6.27% -11.93% -15.98% 6.16% -2.52% 100.00%
ROE -1.77 % -2.89 % 4.74 % 21.62 % -9.28 % 2.83 % -76.58 % -46.61%
  YoY % 38.75% -160.97% -78.08% 332.97% -427.92% 103.70% -
  Horiz. % 2.31% 3.77% -6.19% -28.23% 12.12% -3.70% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 80.46 38.30 38.59 112.68 100.49 80.99 53.12 7.16%
  YoY % 110.08% -0.75% -65.75% 12.13% 24.08% 52.47% -
  Horiz. % 151.47% 72.10% 72.65% 212.12% 189.18% 152.47% 100.00%
EPS -0.58 -0.87 1.66 6.49 -2.23 0.74 -19.14 -44.15%
  YoY % 33.33% -152.41% -74.42% 391.03% -401.35% 103.87% -
  Horiz. % 3.03% 4.55% -8.67% -33.91% 11.65% -3.87% 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 0.3300 0.3000 0.3500 0.3000 0.2400 0.2600 0.2500 4.73%
  YoY % 10.00% -14.29% 16.67% 25.00% -7.69% 4.00% -
  Horiz. % 132.00% 120.00% 140.00% 120.00% 96.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 80.39 38.27 36.34 38.58 34.39 28.68 18.15 28.14%
  YoY % 110.06% 5.31% -5.81% 12.18% 19.91% 58.02% -
  Horiz. % 442.92% 210.85% 200.22% 212.56% 189.48% 158.02% 100.00%
EPS -0.58 -0.87 1.56 2.22 -0.76 0.26 -6.54 -33.21%
  YoY % 33.33% -155.77% -29.73% 392.11% -392.31% 103.98% -
  Horiz. % 8.87% 13.30% -23.85% -33.94% 11.62% -3.98% 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 0.3297 0.2997 0.3296 0.1027 0.0821 0.0921 0.0854 25.24%
  YoY % 10.01% -9.07% 220.93% 25.09% -10.86% 7.85% -
  Horiz. % 386.07% 350.94% 385.95% 120.26% 96.14% 107.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.3550 0.4300 0.4650 0.5000 0.4100 0.3400 0.3400 -
P/RPS 0.44 1.12 1.21 0.44 0.41 0.42 0.64 -6.05%
  YoY % -60.71% -7.44% 175.00% 7.32% -2.38% -34.38% -
  Horiz. % 68.75% 175.00% 189.06% 68.75% 64.06% 65.62% 100.00%
P/EPS -60.80 -49.62 28.01 7.71 -18.41 46.26 -1.78 80.08%
  YoY % -22.53% -277.15% 263.29% 141.88% -139.80% 2,698.88% -
  Horiz. % 3,415.73% 2,787.64% -1,573.60% -433.15% 1,034.27% -2,598.88% 100.00%
EY -1.64 -2.02 3.57 12.97 -5.43 2.16 -56.31 -44.52%
  YoY % 18.81% -156.58% -72.47% 338.86% -351.39% 103.84% -
  Horiz. % 2.91% 3.59% -6.34% -23.03% 9.64% -3.84% 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 1.08 1.43 1.33 1.67 1.71 1.31 1.36 -3.77%
  YoY % -24.48% 7.52% -20.36% -2.34% 30.53% -3.68% -
  Horiz. % 79.41% 105.15% 97.79% 122.79% 125.74% 96.32% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 27/11/17 22/11/16 18/11/15 21/11/14 12/11/13 28/11/12 -
Price 0.3600 0.3900 0.5300 0.5800 0.4000 0.3600 0.2900 -
P/RPS 0.45 1.02 1.37 0.51 0.40 0.44 0.55 -3.29%
  YoY % -55.88% -25.55% 168.63% 27.50% -9.09% -20.00% -
  Horiz. % 81.82% 185.45% 249.09% 92.73% 72.73% 80.00% 100.00%
P/EPS -61.66 -45.00 31.92 8.94 -17.96 48.98 -1.51 85.52%
  YoY % -37.02% -240.98% 257.05% 149.78% -136.67% 3,343.71% -
  Horiz. % 4,083.44% 2,980.13% -2,113.91% -592.05% 1,189.40% -3,243.71% 100.00%
EY -1.62 -2.22 3.13 11.18 -5.57 2.04 -66.02 -46.08%
  YoY % 27.03% -170.93% -72.00% 300.72% -373.04% 103.09% -
  Horiz. % 2.45% 3.36% -4.74% -16.93% 8.44% -3.09% 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 1.09 1.30 1.51 1.93 1.67 1.38 1.16 -1.03%
  YoY % -16.15% -13.91% -21.76% 15.57% 21.01% 18.97% -
  Horiz. % 93.97% 112.07% 130.17% 166.38% 143.97% 118.97% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers