[TPC] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -6.59%
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 92,456 75,998 76,036 82,686 83,300 82,418 83,440 7.07%
PBT -3,761 -5,806 -33,120 5,425 6,430 6,100 5,696 -
Tax 0 0 7,020 -1,538 -2,269 -2,230 -2,108 -
NP -3,761 -5,806 -26,100 3,887 4,161 3,870 3,588 -
-
NP to SH -3,761 -5,806 -26,100 3,887 4,161 3,870 3,588 -
-
Tax Rate - - - 28.35% 35.29% 36.56% 37.01% -
Total Cost 96,217 81,804 102,136 78,799 79,138 78,548 79,852 13.22%
-
Net Worth 70,138 70,138 67,722 69,369 77,135 61,664 50,699 24.13%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 70,138 70,138 67,722 69,369 77,135 61,664 50,699 24.13%
NOSH 233,795 233,795 233,795 223,771 233,775 212,637 194,999 12.84%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -4.07% -7.64% -34.33% 4.70% 5.00% 4.70% 4.30% -
ROE -5.36% -8.28% -38.54% 5.60% 5.39% 6.28% 7.08% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 39.55 32.51 33.68 36.95 37.80 38.76 42.79 -5.10%
EPS -1.61 -2.48 -11.56 1.74 1.89 1.82 1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.30 0.31 0.35 0.29 0.26 10.00%
Adjusted Per Share Value based on latest NOSH - 220,833
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 30.00 24.66 24.67 26.83 27.03 26.74 27.07 7.08%
EPS -1.22 -1.88 -8.47 1.26 1.35 1.26 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2276 0.2276 0.2197 0.2251 0.2502 0.2001 0.1645 24.14%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.43 0.405 0.485 0.495 0.465 0.425 0.405 -
P/RPS 1.09 1.25 1.44 1.34 1.23 1.10 0.95 9.58%
P/EPS -26.73 -16.31 -4.19 28.50 24.63 23.35 22.01 -
EY -3.74 -6.13 -23.84 3.51 4.06 4.28 4.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.35 1.62 1.60 1.33 1.47 1.56 -5.63%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 29/08/17 30/05/17 28/02/17 22/11/16 22/08/16 25/05/16 -
Price 0.39 0.41 0.46 0.50 0.53 0.465 0.47 -
P/RPS 0.99 1.26 1.37 1.35 1.40 1.20 1.10 -6.77%
P/EPS -24.24 -16.51 -3.98 28.78 28.07 25.55 25.54 -
EY -4.13 -6.06 -25.13 3.47 3.56 3.91 3.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.37 1.53 1.61 1.51 1.60 1.81 -19.78%

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