[TPC] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -6.35%
YoY- -29.58%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 243,562 188,104 89,553 85,039 90,266 80,465 67,110 23.95%
PBT 19,372 -2,423 -2,184 5,565 4,842 -1,783 593 78.74%
Tax -2,897 1,058 158 -1,906 354 0 16 -
NP 16,475 -1,365 -2,026 3,659 5,196 -1,783 609 73.21%
-
NP to SH 16,475 -1,365 -2,026 3,659 5,196 -1,783 609 73.21%
-
Tax Rate 14.95% - - 34.25% -7.31% - -2.70% -
Total Cost 227,087 189,469 91,579 81,380 85,070 82,248 66,501 22.70%
-
Net Worth 93,518 77,152 70,138 77,135 24,033 19,217 21,542 27.70%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 93,518 77,152 70,138 77,135 24,033 19,217 21,542 27.70%
NOSH 233,795 233,795 233,795 233,775 80,111 80,073 82,857 18.86%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.76% -0.73% -2.26% 4.30% 5.76% -2.22% 0.91% -
ROE 17.62% -1.77% -2.89% 4.74% 21.62% -9.28% 2.83% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 104.18 80.46 38.30 38.59 112.68 100.49 80.99 4.28%
EPS 7.05 -0.58 -0.87 1.66 6.49 -2.23 0.74 45.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.33 0.30 0.35 0.30 0.24 0.26 7.44%
Adjusted Per Share Value based on latest NOSH - 233,775
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 79.02 61.03 29.05 27.59 29.29 26.11 21.77 23.95%
EPS 5.34 -0.44 -0.66 1.19 1.69 -0.58 0.20 72.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3034 0.2503 0.2276 0.2502 0.078 0.0623 0.0699 27.70%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.32 0.355 0.43 0.465 0.50 0.41 0.34 -
P/RPS 0.31 0.44 1.12 1.21 0.44 0.41 0.42 -4.93%
P/EPS 4.54 -60.80 -49.62 28.01 7.71 -18.41 46.26 -32.07%
EY 22.02 -1.64 -2.02 3.57 12.97 -5.43 2.16 47.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.08 1.43 1.33 1.67 1.71 1.31 -7.88%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 27/11/17 22/11/16 18/11/15 21/11/14 12/11/13 -
Price 0.325 0.36 0.39 0.53 0.58 0.40 0.36 -
P/RPS 0.31 0.45 1.02 1.37 0.51 0.40 0.44 -5.66%
P/EPS 4.61 -61.66 -45.00 31.92 8.94 -17.96 48.98 -32.54%
EY 21.68 -1.62 -2.22 3.13 11.18 -5.57 2.04 48.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.09 1.30 1.51 1.93 1.67 1.38 -8.49%

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