Highlights

[TPC] YoY TTM Result on 2015-03-31 [#1]

Stock [TPC]: TPC PLUS BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     3.67%    YoY -     309.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 138,030 80,835 86,128 85,765 77,508 53,343 44,540 20.73%
  YoY % 70.76% -6.15% 0.42% 10.65% 45.30% 19.76% -
  Horiz. % 309.90% 181.49% 193.37% 192.56% 174.02% 119.76% 100.00%
PBT 4,449 -4,244 3,630 4,585 -2,353 -4,229 -11,237 -
  YoY % 204.83% -216.91% -20.83% 294.86% 44.36% 62.37% -
  Horiz. % -39.59% 37.77% -32.30% -40.80% 20.94% 37.63% 100.00%
Tax 48 738 -731 354 0 13 207 -21.61%
  YoY % -93.50% 200.96% -306.50% 0.00% 0.00% -93.72% -
  Horiz. % 23.19% 356.52% -353.14% 171.01% 0.00% 6.28% 100.00%
NP 4,497 -3,506 2,899 4,939 -2,353 -4,216 -11,030 -
  YoY % 228.27% -220.94% -41.30% 309.90% 44.19% 61.78% -
  Horiz. % -40.77% 31.79% -26.28% -44.78% 21.33% 38.22% 100.00%
NP to SH 4,497 -3,506 2,899 4,939 -2,353 -4,216 -11,030 -
  YoY % 228.27% -220.94% -41.30% 309.90% 44.19% 61.78% -
  Horiz. % -40.77% 31.79% -26.28% -44.78% 21.33% 38.22% 100.00%
Tax Rate -1.08 % - % 20.14 % -7.72 % - % - % - % -
  YoY % 0.00% 0.00% 360.88% 0.00% 0.00% 0.00% -
  Horiz. % 13.99% 0.00% -260.88% 100.00% - - -
Total Cost 133,533 84,341 83,229 80,826 79,861 57,559 55,570 15.73%
  YoY % 58.33% 1.34% 2.97% 1.21% 38.75% 3.58% -
  Horiz. % 240.30% 151.77% 149.77% 145.45% 143.71% 103.58% 100.00%
Net Worth 86,504 67,722 50,699 22,400 17,610 19,687 24,802 23.14%
  YoY % 27.73% 33.57% 126.34% 27.20% -10.55% -20.62% -
  Horiz. % 348.77% 273.04% 204.41% 90.31% 71.00% 79.38% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 86,504 67,722 50,699 22,400 17,610 19,687 24,802 23.14%
  YoY % 27.73% 33.57% 126.34% 27.20% -10.55% -20.62% -
  Horiz. % 348.77% 273.04% 204.41% 90.31% 71.00% 79.38% 100.00%
NOSH 233,795 225,741 194,999 80,000 80,048 78,750 80,008 19.56%
  YoY % 3.57% 15.76% 143.75% -0.06% 1.65% -1.57% -
  Horiz. % 292.21% 282.15% 243.72% 99.99% 100.05% 98.43% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.26 % -4.34 % 3.37 % 5.76 % -3.04 % -7.90 % -24.76 % -
  YoY % 175.12% -228.78% -41.49% 289.47% 61.52% 68.09% -
  Horiz. % -13.17% 17.53% -13.61% -23.26% 12.28% 31.91% 100.00%
ROE 5.20 % -5.18 % 5.72 % 22.05 % -13.36 % -21.41 % -44.47 % -
  YoY % 200.39% -190.56% -74.06% 265.04% 37.60% 51.86% -
  Horiz. % -11.69% 11.65% -12.86% -49.58% 30.04% 48.14% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 59.04 35.81 44.17 107.21 96.83 67.74 55.67 0.98%
  YoY % 64.87% -18.93% -58.80% 10.72% 42.94% 21.68% -
  Horiz. % 106.05% 64.33% 79.34% 192.58% 173.94% 121.68% 100.00%
EPS 1.92 -1.55 1.49 6.17 -2.94 -5.35 -13.79 -
  YoY % 223.87% -204.03% -75.85% 309.86% 45.05% 61.20% -
  Horiz. % -13.92% 11.24% -10.80% -44.74% 21.32% 38.80% 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 0.3000 0.2600 0.2800 0.2200 0.2500 0.3100 2.99%
  YoY % 23.33% 15.38% -7.14% 27.27% -12.00% -19.35% -
  Horiz. % 119.35% 96.77% 83.87% 90.32% 70.97% 80.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 308,232
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 44.78 26.23 27.94 27.82 25.15 17.31 14.45 20.73%
  YoY % 70.72% -6.12% 0.43% 10.62% 45.29% 19.79% -
  Horiz. % 309.90% 181.52% 193.36% 192.53% 174.05% 119.79% 100.00%
EPS 1.46 -1.14 0.94 1.60 -0.76 -1.37 -3.58 -
  YoY % 228.07% -221.28% -41.25% 310.53% 44.53% 61.73% -
  Horiz. % -40.78% 31.84% -26.26% -44.69% 21.23% 38.27% 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 0.2806 0.2197 0.1645 0.0727 0.0571 0.0639 0.0805 23.12%
  YoY % 27.72% 33.56% 126.27% 27.32% -10.64% -20.62% -
  Horiz. % 348.57% 272.92% 204.35% 90.31% 70.93% 79.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.3800 0.4850 0.4050 0.5050 0.3300 0.2900 0.3100 -
P/RPS 0.64 1.35 0.92 0.47 0.34 0.43 0.56 2.25%
  YoY % -52.59% 46.74% 95.74% 38.24% -20.93% -23.21% -
  Horiz. % 114.29% 241.07% 164.29% 83.93% 60.71% 76.79% 100.00%
P/EPS 19.76 -31.23 27.24 8.18 -11.23 -5.42 -2.25 -
  YoY % 163.27% -214.65% 233.01% 172.84% -107.20% -140.89% -
  Horiz. % -878.22% 1,388.00% -1,210.67% -363.56% 499.11% 240.89% 100.00%
EY 5.06 -3.20 3.67 12.23 -8.91 -18.46 -44.47 -
  YoY % 258.12% -187.19% -69.99% 237.26% 51.73% 58.49% -
  Horiz. % -11.38% 7.20% -8.25% -27.50% 20.04% 41.51% 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 1.03 1.62 1.56 1.80 1.50 1.16 1.00 0.49%
  YoY % -36.42% 3.85% -13.33% 20.00% 29.31% 16.00% -
  Horiz. % 103.00% 162.00% 156.00% 180.00% 150.00% 116.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 30/05/17 25/05/16 26/05/15 20/05/14 29/05/13 29/05/12 -
Price 0.3550 0.4600 0.4700 0.4800 0.3000 0.2900 0.2800 -
P/RPS 0.60 1.28 1.06 0.45 0.31 0.43 0.50 3.08%
  YoY % -53.12% 20.75% 135.56% 45.16% -27.91% -14.00% -
  Horiz. % 120.00% 256.00% 212.00% 90.00% 62.00% 86.00% 100.00%
P/EPS 18.46 -29.62 31.61 7.77 -10.21 -5.42 -2.03 -
  YoY % 162.32% -193.70% 306.82% 176.10% -88.38% -167.00% -
  Horiz. % -909.36% 1,459.11% -1,557.14% -382.76% 502.96% 267.00% 100.00%
EY 5.42 -3.38 3.16 12.86 -9.80 -18.46 -49.24 -
  YoY % 260.36% -206.96% -75.43% 231.22% 46.91% 62.51% -
  Horiz. % -11.01% 6.86% -6.42% -26.12% 19.90% 37.49% 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 0.96 1.53 1.81 1.71 1.36 1.16 0.90 1.08%
  YoY % -37.25% -15.47% 5.85% 25.74% 17.24% 28.89% -
  Horiz. % 106.67% 170.00% 201.11% 190.00% 151.11% 128.89% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

464  385  644  1049 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.54+0.28 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.185+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS