Highlights

[TPC] YoY TTM Result on 2019-09-30 [#3]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     25.02%    YoY -     1,306.96%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 242,984 243,562 188,104 89,553 85,039 90,266 80,465 20.20%
  YoY % -0.24% 29.48% 110.05% 5.31% -5.79% 12.18% -
  Horiz. % 301.97% 302.69% 233.77% 111.29% 105.68% 112.18% 100.00%
PBT -28,090 19,372 -2,423 -2,184 5,565 4,842 -1,783 58.26%
  YoY % -245.00% 899.50% -10.94% -139.25% 14.93% 371.56% -
  Horiz. % 1,575.43% -1,086.48% 135.89% 122.49% -312.11% -271.56% 100.00%
Tax 1,233 -2,897 1,058 158 -1,906 354 0 -
  YoY % 142.56% -373.82% 569.62% 108.29% -638.42% 0.00% -
  Horiz. % 348.31% -818.36% 298.87% 44.63% -538.42% 100.00% -
NP -26,857 16,475 -1,365 -2,026 3,659 5,196 -1,783 57.09%
  YoY % -263.02% 1,306.96% 32.63% -155.37% -29.58% 391.42% -
  Horiz. % 1,506.28% -924.00% 76.56% 113.63% -205.22% -291.42% 100.00%
NP to SH -26,857 16,475 -1,365 -2,026 3,659 5,196 -1,783 57.09%
  YoY % -263.02% 1,306.96% 32.63% -155.37% -29.58% 391.42% -
  Horiz. % 1,506.28% -924.00% 76.56% 113.63% -205.22% -291.42% 100.00%
Tax Rate - % 14.95 % - % - % 34.25 % -7.31 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 568.54% 0.00% -
  Horiz. % 0.00% -204.51% 0.00% 0.00% -468.54% 100.00% -
Total Cost 269,841 227,087 189,469 91,579 81,380 85,070 82,248 21.88%
  YoY % 18.83% 19.85% 106.89% 12.53% -4.34% 3.43% -
  Horiz. % 328.08% 276.10% 230.36% 111.34% 98.94% 103.43% 100.00%
Net Worth 68,114 93,518 77,152 70,138 77,135 24,033 19,217 23.45%
  YoY % -27.16% 21.21% 10.00% -9.07% 220.95% 25.06% -
  Horiz. % 354.44% 486.63% 401.47% 364.97% 401.38% 125.06% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 68,114 93,518 77,152 70,138 77,135 24,033 19,217 23.45%
  YoY % -27.16% 21.21% 10.00% -9.07% 220.95% 25.06% -
  Horiz. % 354.44% 486.63% 401.47% 364.97% 401.38% 125.06% 100.00%
NOSH 234,878 233,795 233,795 233,795 220,386 80,111 80,073 19.62%
  YoY % 0.46% 0.00% 0.00% 6.08% 175.10% 0.05% -
  Horiz. % 293.33% 291.98% 291.98% 291.98% 275.23% 100.05% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -11.05 % 6.76 % -0.73 % -2.26 % 4.30 % 5.76 % -2.22 % 30.64%
  YoY % -263.46% 1,026.03% 67.70% -152.56% -25.35% 359.46% -
  Horiz. % 497.75% -304.50% 32.88% 101.80% -193.69% -259.46% 100.00%
ROE -39.43 % 17.62 % -1.77 % -2.89 % 4.74 % 21.62 % -9.28 % 27.24%
  YoY % -323.78% 1,095.48% 38.75% -160.97% -78.08% 332.97% -
  Horiz. % 424.89% -189.87% 19.07% 31.14% -51.08% -232.97% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 103.45 104.18 80.46 38.30 38.59 112.68 100.49 0.48%
  YoY % -0.70% 29.48% 110.08% -0.75% -65.75% 12.13% -
  Horiz. % 102.95% 103.67% 80.07% 38.11% 38.40% 112.13% 100.00%
EPS -11.43 7.05 -0.58 -0.87 1.66 6.49 -2.23 31.28%
  YoY % -262.13% 1,315.52% 33.33% -152.41% -74.42% 391.03% -
  Horiz. % 512.56% -316.14% 26.01% 39.01% -74.44% -291.03% 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 0.2900 0.4000 0.3300 0.3000 0.3500 0.3000 0.2400 3.20%
  YoY % -27.50% 21.21% 10.00% -14.29% 16.67% 25.00% -
  Horiz. % 120.83% 166.67% 137.50% 125.00% 145.83% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 308,232
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 78.83 79.02 61.03 29.05 27.59 29.29 26.11 20.20%
  YoY % -0.24% 29.48% 110.09% 5.29% -5.80% 12.18% -
  Horiz. % 301.91% 302.64% 233.74% 111.26% 105.67% 112.18% 100.00%
EPS -8.71 5.34 -0.44 -0.66 1.19 1.69 -0.58 57.01%
  YoY % -263.11% 1,313.64% 33.33% -155.46% -29.59% 391.38% -
  Horiz. % 1,501.72% -920.69% 75.86% 113.79% -205.17% -291.38% 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 0.2210 0.3034 0.2503 0.2276 0.2502 0.0780 0.0623 23.47%
  YoY % -27.16% 21.21% 9.97% -9.03% 220.77% 25.20% -
  Horiz. % 354.74% 487.00% 401.77% 365.33% 401.61% 125.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.2850 0.3200 0.3550 0.4300 0.4650 0.5000 0.4100 -
P/RPS 0.28 0.31 0.44 1.12 1.21 0.44 0.41 -6.15%
  YoY % -9.68% -29.55% -60.71% -7.44% 175.00% 7.32% -
  Horiz. % 68.29% 75.61% 107.32% 273.17% 295.12% 107.32% 100.00%
P/EPS -2.49 4.54 -60.80 -49.62 28.01 7.71 -18.41 -28.33%
  YoY % -154.85% 107.47% -22.53% -277.15% 263.29% 141.88% -
  Horiz. % 13.53% -24.66% 330.26% 269.53% -152.15% -41.88% 100.00%
EY -40.12 22.02 -1.64 -2.02 3.57 12.97 -5.43 39.52%
  YoY % -282.20% 1,442.68% 18.81% -156.58% -72.47% 338.86% -
  Horiz. % 738.86% -405.52% 30.20% 37.20% -65.75% -238.86% 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 0.98 0.80 1.08 1.43 1.33 1.67 1.71 -8.85%
  YoY % 22.50% -25.93% -24.48% 7.52% -20.36% -2.34% -
  Horiz. % 57.31% 46.78% 63.16% 83.63% 77.78% 97.66% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 26/11/19 28/11/18 27/11/17 22/11/16 18/11/15 21/11/14 -
Price 0.2500 0.3250 0.3600 0.3900 0.5300 0.5800 0.4000 -
P/RPS 0.24 0.31 0.45 1.02 1.37 0.51 0.40 -8.15%
  YoY % -22.58% -31.11% -55.88% -25.55% 168.63% 27.50% -
  Horiz. % 60.00% 77.50% 112.50% 255.00% 342.50% 127.50% 100.00%
P/EPS -2.19 4.61 -61.66 -45.00 31.92 8.94 -17.96 -29.56%
  YoY % -147.51% 107.48% -37.02% -240.98% 257.05% 149.78% -
  Horiz. % 12.19% -25.67% 343.32% 250.56% -177.73% -49.78% 100.00%
EY -45.74 21.68 -1.62 -2.22 3.13 11.18 -5.57 41.99%
  YoY % -310.98% 1,438.27% 27.03% -170.93% -72.00% 300.72% -
  Horiz. % 821.18% -389.23% 29.08% 39.86% -56.19% -200.72% 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 0.86 0.81 1.09 1.30 1.51 1.93 1.67 -10.46%
  YoY % 6.17% -25.69% -16.15% -13.91% -21.76% 15.57% -
  Horiz. % 51.50% 48.50% 65.27% 77.84% 90.42% 115.57% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

486  382  566  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB-WA 0.01-0.005 
 PASUKGB 0.10-0.005 
 GLOTEC-WA 0.135+0.04 
 PAOS-WA 0.105+0.035 
 KYM 0.64+0.155 
 GLOTEC 0.715+0.035 
 KANGER 0.07-0.005 
 SERBADK 0.43+0.005 
 PAOS 0.52+0.11 
 SAUDEE 0.145-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS