[TPC] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 7.86%
YoY- 3.92%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 76,036 82,686 83,300 82,418 83,440 89,073 88,678 -9.73%
PBT -33,120 5,425 6,430 6,100 5,696 4,038 4,394 -
Tax 7,020 -1,538 -2,269 -2,230 -2,108 -204 0 -
NP -26,100 3,887 4,161 3,870 3,588 3,834 4,394 -
-
NP to SH -26,100 3,887 4,161 3,870 3,588 3,834 4,394 -
-
Tax Rate - 28.35% 35.29% 36.56% 37.01% 5.05% 0.00% -
Total Cost 102,136 78,799 79,138 78,548 79,852 85,239 84,284 13.65%
-
Net Worth 67,722 69,369 77,135 61,664 50,699 24,812 23,999 99.56%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 67,722 69,369 77,135 61,664 50,699 24,812 23,999 99.56%
NOSH 233,795 223,771 233,775 212,637 194,999 80,041 79,999 104.27%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -34.33% 4.70% 5.00% 4.70% 4.30% 4.30% 4.96% -
ROE -38.54% 5.60% 5.39% 6.28% 7.08% 15.45% 18.31% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 33.68 36.95 37.80 38.76 42.79 111.28 110.85 -54.77%
EPS -11.56 1.74 1.89 1.82 1.84 4.79 5.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.31 0.35 0.29 0.26 0.31 0.30 0.00%
Adjusted Per Share Value based on latest NOSH - 211,836
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.67 26.83 27.03 26.74 27.07 28.90 28.77 -9.73%
EPS -8.47 1.26 1.35 1.26 1.16 1.24 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2197 0.2251 0.2502 0.2001 0.1645 0.0805 0.0779 99.49%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.485 0.495 0.465 0.425 0.405 0.375 0.50 -
P/RPS 1.44 1.34 1.23 1.10 0.95 0.34 0.45 116.99%
P/EPS -4.19 28.50 24.63 23.35 22.01 7.83 9.10 -
EY -23.84 3.51 4.06 4.28 4.54 12.77 10.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.60 1.33 1.47 1.56 1.21 1.67 -2.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 22/11/16 22/08/16 25/05/16 25/02/16 18/11/15 -
Price 0.46 0.50 0.53 0.465 0.47 0.395 0.58 -
P/RPS 1.37 1.35 1.40 1.20 1.10 0.35 0.52 90.64%
P/EPS -3.98 28.78 28.07 25.55 25.54 8.25 10.56 -
EY -25.13 3.47 3.56 3.91 3.91 12.13 9.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.61 1.51 1.60 1.81 1.27 1.93 -14.33%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment