Highlights

[TPC] YoY TTM Result on 2014-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 20-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     42.23%    YoY -     44.19%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
Revenue 80,835 86,128 85,765 77,508 53,343 44,540 50,598 6.92%
  YoY % -6.15% 0.42% 10.65% 45.30% 19.76% -11.97% -
  Horiz. % 159.76% 170.22% 169.50% 153.18% 105.43% 88.03% 100.00%
PBT -4,244 3,630 4,585 -2,353 -4,229 -11,237 -1,249 19.08%
  YoY % -216.91% -20.83% 294.86% 44.36% 62.37% -799.68% -
  Horiz. % 339.79% -290.63% -367.09% 188.39% 338.59% 899.68% 100.00%
Tax 738 -731 354 0 13 207 126 28.70%
  YoY % 200.96% -306.50% 0.00% 0.00% -93.72% 64.29% -
  Horiz. % 585.71% -580.16% 280.95% 0.00% 10.32% 164.29% 100.00%
NP -3,506 2,899 4,939 -2,353 -4,216 -11,030 -1,123 17.65%
  YoY % -220.94% -41.30% 309.90% 44.19% 61.78% -882.19% -
  Horiz. % 312.20% -258.15% -439.80% 209.53% 375.42% 982.19% 100.00%
NP to SH -3,506 2,899 4,939 -2,353 -4,216 -11,030 -1,123 17.65%
  YoY % -220.94% -41.30% 309.90% 44.19% 61.78% -882.19% -
  Horiz. % 312.20% -258.15% -439.80% 209.53% 375.42% 982.19% 100.00%
Tax Rate - % 20.14 % -7.72 % - % - % - % - % -
  YoY % 0.00% 360.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -260.88% 100.00% - - - -
Total Cost 84,341 83,229 80,826 79,861 57,559 55,570 51,721 7.23%
  YoY % 1.34% 2.97% 1.21% 38.75% 3.58% 7.44% -
  Horiz. % 163.07% 160.92% 156.27% 154.41% 111.29% 107.44% 100.00%
Net Worth 67,722 50,699 22,400 17,610 19,687 24,802 29,599 12.54%
  YoY % 33.57% 126.34% 27.20% -10.55% -20.62% -16.21% -
  Horiz. % 228.79% 171.28% 75.68% 59.50% 66.51% 83.79% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
Net Worth 67,722 50,699 22,400 17,610 19,687 24,802 29,599 12.54%
  YoY % 33.57% 126.34% 27.20% -10.55% -20.62% -16.21% -
  Horiz. % 228.79% 171.28% 75.68% 59.50% 66.51% 83.79% 100.00%
NOSH 225,741 194,999 80,000 80,048 78,750 80,008 79,999 15.96%
  YoY % 15.76% 143.75% -0.06% 1.65% -1.57% 0.01% -
  Horiz. % 282.18% 243.75% 100.00% 100.06% 98.44% 100.01% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
NP Margin -4.34 % 3.37 % 5.76 % -3.04 % -7.90 % -24.76 % -2.22 % 10.04%
  YoY % -228.78% -41.49% 289.47% 61.52% 68.09% -1,015.32% -
  Horiz. % 195.50% -151.80% -259.46% 136.94% 355.86% 1,115.32% 100.00%
ROE -5.18 % 5.72 % 22.05 % -13.36 % -21.41 % -44.47 % -3.79 % 4.56%
  YoY % -190.56% -74.06% 265.04% 37.60% 51.86% -1,073.35% -
  Horiz. % 136.68% -150.92% -581.79% 352.51% 564.91% 1,173.35% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
RPS 35.81 44.17 107.21 96.83 67.74 55.67 63.25 -7.80%
  YoY % -18.93% -58.80% 10.72% 42.94% 21.68% -11.98% -
  Horiz. % 56.62% 69.83% 169.50% 153.09% 107.10% 88.02% 100.00%
EPS -1.55 1.49 6.17 -2.94 -5.35 -13.79 -1.40 1.46%
  YoY % -204.03% -75.85% 309.86% 45.05% 61.20% -885.00% -
  Horiz. % 110.71% -106.43% -440.71% 210.00% 382.14% 985.00% 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 0.3000 0.2600 0.2800 0.2200 0.2500 0.3100 0.3700 -2.95%
  YoY % 15.38% -7.14% 27.27% -12.00% -19.35% -16.22% -
  Horiz. % 81.08% 70.27% 75.68% 59.46% 67.57% 83.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
RPS 34.58 36.84 36.68 33.15 22.82 19.05 21.64 6.92%
  YoY % -6.13% 0.44% 10.65% 45.27% 19.79% -11.97% -
  Horiz. % 159.80% 170.24% 169.50% 153.19% 105.45% 88.03% 100.00%
EPS -1.50 1.24 2.11 -1.01 -1.80 -4.72 -0.48 17.66%
  YoY % -220.97% -41.23% 308.91% 43.89% 61.86% -883.33% -
  Horiz. % 312.50% -258.33% -439.58% 210.42% 375.00% 983.33% 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 0.2897 0.2169 0.0958 0.0753 0.0842 0.1061 0.1266 12.54%
  YoY % 33.56% 126.41% 27.22% -10.57% -20.64% -16.19% -
  Horiz. % 228.83% 171.33% 75.67% 59.48% 66.51% 83.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/10 -
Price 0.4850 0.4050 0.5050 0.3300 0.2900 0.3100 0.2800 -
P/RPS 1.35 0.92 0.47 0.34 0.43 0.56 0.44 17.35%
  YoY % 46.74% 95.74% 38.24% -20.93% -23.21% 27.27% -
  Horiz. % 306.82% 209.09% 106.82% 77.27% 97.73% 127.27% 100.00%
P/EPS -31.23 27.24 8.18 -11.23 -5.42 -2.25 -19.95 6.61%
  YoY % -214.65% 233.01% 172.84% -107.20% -140.89% 88.72% -
  Horiz. % 156.54% -136.54% -41.00% 56.29% 27.17% 11.28% 100.00%
EY -3.20 3.67 12.23 -8.91 -18.46 -44.47 -5.01 -6.20%
  YoY % -187.19% -69.99% 237.26% 51.73% 58.49% -787.62% -
  Horiz. % 63.87% -73.25% -244.11% 177.84% 368.46% 887.62% 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 1.62 1.56 1.80 1.50 1.16 1.00 0.76 11.41%
  YoY % 3.85% -13.33% 20.00% 29.31% 16.00% 31.58% -
  Horiz. % 213.16% 205.26% 236.84% 197.37% 152.63% 131.58% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
Date 30/05/17 25/05/16 26/05/15 20/05/14 29/05/13 29/05/12 31/05/10 -
Price 0.4600 0.4700 0.4800 0.3000 0.2900 0.2800 0.3000 -
P/RPS 1.28 1.06 0.45 0.31 0.43 0.50 0.47 15.37%
  YoY % 20.75% 135.56% 45.16% -27.91% -14.00% 6.38% -
  Horiz. % 272.34% 225.53% 95.74% 65.96% 91.49% 106.38% 100.00%
P/EPS -29.62 31.61 7.77 -10.21 -5.42 -2.03 -21.37 4.77%
  YoY % -193.70% 306.82% 176.10% -88.38% -167.00% 90.50% -
  Horiz. % 138.61% -147.92% -36.36% 47.78% 25.36% 9.50% 100.00%
EY -3.38 3.16 12.86 -9.80 -18.46 -49.24 -4.68 -4.54%
  YoY % -206.96% -75.43% 231.22% 46.91% 62.51% -952.14% -
  Horiz. % 72.22% -67.52% -274.79% 209.40% 394.44% 1,052.14% 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 1.53 1.81 1.71 1.36 1.16 0.90 0.81 9.50%
  YoY % -15.47% 5.85% 25.74% 17.24% 28.89% 11.11% -
  Horiz. % 188.89% 223.46% 211.11% 167.90% 143.21% 111.11% 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.
 


 

250  292  525  1207 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.43+0.12 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers