[TPC] QoQ Annualized 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- -12.76%
YoY- -19.52%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 83,300 82,418 83,440 89,073 88,678 89,362 95,220 -8.50%
PBT 6,430 6,100 5,696 4,038 4,394 3,724 7,328 -8.32%
Tax -2,269 -2,230 -2,108 -204 0 0 0 -
NP 4,161 3,870 3,588 3,834 4,394 3,724 7,328 -31.35%
-
NP to SH 4,161 3,870 3,588 3,834 4,394 3,724 7,328 -31.35%
-
Tax Rate 35.29% 36.56% 37.01% 5.05% 0.00% 0.00% 0.00% -
Total Cost 79,138 78,548 79,852 85,239 84,284 85,638 87,892 -6.73%
-
Net Worth 77,135 61,664 50,699 24,812 23,999 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 23,999 22,375 22,400 127.52%
NOSH 233,775 212,637 194,999 80,041 79,999 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 5.39% 6.28% 7.08% 15.45% 18.31% 16.64% 32.71% -
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 37.80 38.76 42.79 111.28 110.85 111.82 119.03 -53.35%
EPS 1.89 1.82 1.84 4.79 5.49 4.66 9.16 -64.98%
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 27.02 26.73 27.07 28.89 28.76 28.99 30.89 -8.51%
EPS 1.35 1.26 1.16 1.24 1.43 1.21 2.38 -31.40%
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 1.23 1.10 0.95 0.34 0.45 0.38 0.42 104.29%
P/EPS 24.63 23.35 22.01 7.83 9.10 9.01 5.51 170.61%
EY 4.06 4.28 4.54 12.77 10.99 11.10 18.14 -63.03%
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 1.40 1.20 1.10 0.35 0.52 0.43 0.40 129.99%
P/EPS 28.07 25.55 25.54 8.25 10.56 10.30 5.24 205.22%
EY 3.56 3.91 3.91 12.13 9.47 9.71 19.08 -67.24%
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