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 - 233,795
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 34.58 36.84 36.68 33.15 22.82 19.05 20.74%
  YoY % 70.73% -6.13% 0.44% 10.65% 45.27% 19.79% -
  Horiz. % 309.92% 181.52% 193.39% 192.55% 174.02% 119.79% 100.00%
EPS 1.92 -1.50 1.24 2.11 -1.01 -1.80 -4.72 -
  YoY % 228.00% -220.97% -41.23% 308.91% 43.89% 61.86% -
  Horiz. % -40.68% 31.78% -26.27% -44.70% 21.40% 38.14% 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 0.2897 0.2169 0.0958 0.0753 0.0842 0.1061 23.13%
  YoY % 27.72% 33.56% 126.41% 27.22% -10.57% -20.64% -
  Horiz. % 348.73% 273.04% 204.43% 90.29% 70.97% 79.36% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers