Highlights

[TPC] YoY TTM Result on 2017-12-31 [#4]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     88.65%    YoY -     -105.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 245,450 213,058 106,336 82,686 89,073 82,991 73,231 22.32%
  YoY % 15.20% 100.36% 28.60% -7.17% 7.33% 13.33% -
  Horiz. % 335.17% 290.94% 145.21% 112.91% 121.63% 113.33% 100.00%
PBT 4,158 4,450 -1,256 5,460 4,038 4,410 -4,073 -
  YoY % -6.56% 454.30% -123.00% 35.22% -8.44% 208.27% -
  Horiz. % -102.09% -109.26% 30.84% -134.05% -99.14% -108.27% 100.00%
Tax -2,074 -1,161 1,026 -1,544 -204 354 0 -
  YoY % -78.64% -213.16% 166.45% -656.86% -157.63% 0.00% -
  Horiz. % -585.88% -327.97% 289.83% -436.16% -57.63% 100.00% -
NP 2,084 3,289 -230 3,916 3,834 4,764 -4,073 -
  YoY % -36.64% 1,530.00% -105.87% 2.14% -19.52% 216.97% -
  Horiz. % -51.17% -80.75% 5.65% -96.15% -94.13% -116.97% 100.00%
NP to SH 2,084 3,289 -230 3,916 3,834 4,764 -4,073 -
  YoY % -36.64% 1,530.00% -105.87% 2.14% -19.52% 216.97% -
  Horiz. % -51.17% -80.75% 5.65% -96.15% -94.13% -116.97% 100.00%
Tax Rate 49.88 % 26.09 % - % 28.28 % 5.05 % -8.03 % - % -
  YoY % 91.18% 0.00% 0.00% 460.00% 162.89% 0.00% -
  Horiz. % -621.17% -324.91% 0.00% -352.18% -62.89% 100.00% -
Total Cost 243,366 209,769 106,566 78,770 85,239 78,227 77,304 21.05%
  YoY % 16.02% 96.84% 35.29% -7.59% 8.96% 1.19% -
  Horiz. % 314.82% 271.36% 137.85% 101.90% 110.26% 101.19% 100.00%
Net Worth 86,504 84,166 72,476 66,249 24,892 20,756 15,996 32.47%
  YoY % 2.78% 16.13% 9.40% 166.14% 19.93% 29.75% -
  Horiz. % 540.77% 526.15% 453.08% 414.15% 155.61% 129.75% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 86,504 84,166 72,476 66,249 24,892 20,756 15,996 32.47%
  YoY % 2.78% 16.13% 9.40% 166.14% 19.93% 29.75% -
  Horiz. % 540.77% 526.15% 453.08% 414.15% 155.61% 129.75% 100.00%
NOSH 233,795 233,795 233,795 220,833 80,298 79,831 79,982 19.57%
  YoY % 0.00% 0.00% 5.87% 175.02% 0.58% -0.19% -
  Horiz. % 292.31% 292.31% 292.31% 276.10% 100.39% 99.81% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 0.85 % 1.54 % -0.22 % 4.74 % 4.30 % 5.74 % -5.56 % -
  YoY % -44.81% 800.00% -104.64% 10.23% -25.09% 203.24% -
  Horiz. % -15.29% -27.70% 3.96% -85.25% -77.34% -103.24% 100.00%
ROE 2.41 % 3.91 % -0.32 % 5.91 % 15.40 % 22.95 % -25.46 % -
  YoY % -38.36% 1,321.88% -105.41% -61.62% -32.90% 190.14% -
  Horiz. % -9.47% -15.36% 1.26% -23.21% -60.49% -90.14% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 104.99 91.13 45.48 37.44 110.93 103.96 91.56 2.31%
  YoY % 15.21% 100.37% 21.47% -66.25% 6.70% 13.54% -
  Horiz. % 114.67% 99.53% 49.67% 40.89% 121.16% 113.54% 100.00%
EPS 0.89 1.41 -0.10 1.77 4.77 5.97 -5.09 -
  YoY % -36.88% 1,510.00% -105.65% -62.89% -20.10% 217.29% -
  Horiz. % -17.49% -27.70% 1.96% -34.77% -93.71% -117.29% 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 0.3700 0.3600 0.3100 0.3000 0.3100 0.2600 0.2000 10.79%
  YoY % 2.78% 16.13% 3.33% -3.23% 19.23% 30.00% -
  Horiz. % 185.00% 180.00% 155.00% 150.00% 155.00% 130.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,835
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 104.97 91.11 45.47 35.36 38.09 35.49 31.32 22.32%
  YoY % 15.21% 100.37% 28.59% -7.17% 7.33% 13.31% -
  Horiz. % 335.15% 290.90% 145.18% 112.90% 121.62% 113.31% 100.00%
EPS 0.89 1.41 -0.10 1.67 1.64 2.04 -1.74 -
  YoY % -36.88% 1,510.00% -105.99% 1.83% -19.61% 217.24% -
  Horiz. % -51.15% -81.03% 5.75% -95.98% -94.25% -117.24% 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 0.3699 0.3599 0.3099 0.2833 0.1065 0.0888 0.0684 32.47%
  YoY % 2.78% 16.13% 9.39% 166.01% 19.93% 29.82% -
  Horiz. % 540.79% 526.17% 453.07% 414.18% 155.70% 129.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.3050 0.3350 0.3850 0.4950 0.3750 0.4050 0.3550 -
P/RPS 0.29 0.37 0.85 1.32 0.34 0.39 0.39 -4.82%
  YoY % -21.62% -56.47% -35.61% 288.24% -12.82% 0.00% -
  Horiz. % 74.36% 94.87% 217.95% 338.46% 87.18% 100.00% 100.00%
P/EPS 34.22 23.81 -391.35 27.91 7.85 6.79 -6.97 -
  YoY % 43.72% 106.08% -1,502.19% 255.54% 15.61% 197.42% -
  Horiz. % -490.96% -341.61% 5,614.78% -400.43% -112.63% -97.42% 100.00%
EY 2.92 4.20 -0.26 3.58 12.73 14.73 -14.34 -
  YoY % -30.48% 1,715.38% -107.26% -71.88% -13.58% 202.72% -
  Horiz. % -20.36% -29.29% 1.81% -24.97% -88.77% -102.72% 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 0.82 0.93 1.24 1.65 1.21 1.56 1.78 -12.11%
  YoY % -11.83% -25.00% -24.85% 36.36% -22.44% -12.36% -
  Horiz. % 46.07% 52.25% 69.66% 92.70% 67.98% 87.64% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 28/02/18 28/02/17 25/02/16 26/02/15 26/02/14 -
Price 0.2900 0.4300 0.4000 0.5000 0.3950 0.4000 0.4250 -
P/RPS 0.28 0.47 0.88 1.34 0.36 0.38 0.46 -7.94%
  YoY % -40.43% -46.59% -34.33% 272.22% -5.26% -17.39% -
  Horiz. % 60.87% 102.17% 191.30% 291.30% 78.26% 82.61% 100.00%
P/EPS 32.53 30.57 -406.60 28.20 8.27 6.70 -8.35 -
  YoY % 6.41% 107.52% -1,541.84% 240.99% 23.43% 180.24% -
  Horiz. % -389.58% -366.11% 4,869.46% -337.72% -99.04% -80.24% 100.00%
EY 3.07 3.27 -0.25 3.55 12.09 14.92 -11.98 -
  YoY % -6.12% 1,408.00% -107.04% -70.64% -18.97% 224.54% -
  Horiz. % -25.63% -27.30% 2.09% -29.63% -100.92% -124.54% 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 0.78 1.19 1.29 1.67 1.27 1.54 2.13 -15.41%
  YoY % -34.45% -7.75% -22.75% 31.50% -17.53% -27.70% -
  Horiz. % 36.62% 55.87% 60.56% 78.40% 59.62% 72.30% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers