[TPC] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 16.32%
YoY- -19.52%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 62,475 41,209 20,860 89,073 66,509 44,681 23,805 89.93%
PBT 4,823 3,050 1,424 4,038 3,296 1,862 1,832 90.32%
Tax -1,702 -1,115 -527 -204 0 0 0 -
NP 3,121 1,935 897 3,834 3,296 1,862 1,832 42.50%
-
NP to SH 3,121 1,935 897 3,834 3,296 1,862 1,832 42.50%
-
Tax Rate 35.29% 36.56% 37.01% 5.05% 0.00% 0.00% 0.00% -
Total Cost 59,354 39,274 19,963 85,239 63,213 42,819 21,973 93.60%
-
Net Worth 77,135 61,664 50,699 24,812 24,000 22,375 22,400 127.52%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 77,135 61,664 50,699 24,812 24,000 22,375 22,400 127.52%
NOSH 233,775 212,637 194,999 80,041 80,000 79,914 80,000 103.99%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.00% 4.70% 4.30% 4.30% 4.96% 4.17% 7.70% -
ROE 4.05% 3.14% 1.77% 15.45% 13.73% 8.32% 8.18% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 28.35 19.38 10.70 111.28 83.14 55.91 29.76 -3.17%
EPS 1.42 0.91 0.46 4.79 4.12 2.33 2.29 -27.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.29 0.26 0.31 0.30 0.28 0.28 15.99%
Adjusted Per Share Value based on latest NOSH - 80,298
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 20.27 13.37 6.77 28.89 21.57 14.49 7.72 89.98%
EPS 1.01 0.63 0.29 1.24 1.07 0.60 0.59 42.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2502 0.20 0.1645 0.0805 0.0778 0.0726 0.0727 127.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.465 0.425 0.405 0.375 0.50 0.42 0.505 -
P/RPS 1.64 2.19 3.79 0.34 0.60 0.75 1.70 -2.36%
P/EPS 32.84 46.70 88.04 7.83 12.14 18.03 22.05 30.32%
EY 3.05 2.14 1.14 12.77 8.24 5.55 4.53 -23.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.47 1.56 1.21 1.67 1.50 1.80 -18.22%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 22/08/16 25/05/16 25/02/16 18/11/15 27/08/15 26/05/15 -
Price 0.53 0.465 0.47 0.395 0.58 0.48 0.48 -
P/RPS 1.87 2.40 4.39 0.35 0.70 0.86 1.61 10.46%
P/EPS 37.43 51.10 102.17 8.25 14.08 20.60 20.96 47.03%
EY 2.67 1.96 0.98 12.13 7.10 4.85 4.77 -32.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.60 1.81 1.27 1.93 1.71 1.71 -7.93%

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