[TPC] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -6.42%
YoY- -51.04%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 82,686 83,300 82,418 83,440 89,073 88,678 89,362 -5.02%
PBT 5,425 6,430 6,100 5,696 4,038 4,394 3,724 28.36%
Tax -1,538 -2,269 -2,230 -2,108 -204 0 0 -
NP 3,887 4,161 3,870 3,588 3,834 4,394 3,724 2.88%
-
NP to SH 3,887 4,161 3,870 3,588 3,834 4,394 3,724 2.88%
-
Tax Rate 28.35% 35.29% 36.56% 37.01% 5.05% 0.00% 0.00% -
Total Cost 78,799 79,138 78,548 79,852 85,239 84,284 85,638 -5.37%
-
Net Worth 69,369 77,135 61,664 50,699 24,812 23,999 22,375 111.89%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 69,369 77,135 61,664 50,699 24,812 23,999 22,375 111.89%
NOSH 223,771 233,775 212,637 194,999 80,041 79,999 79,914 98.04%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.70% 5.00% 4.70% 4.30% 4.30% 4.96% 4.17% -
ROE 5.60% 5.39% 6.28% 7.08% 15.45% 18.31% 16.64% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 36.95 37.80 38.76 42.79 111.28 110.85 111.82 -52.04%
EPS 1.74 1.89 1.82 1.84 4.79 5.49 4.66 -47.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.35 0.29 0.26 0.31 0.30 0.28 6.98%
Adjusted Per Share Value based on latest NOSH - 194,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.82 27.02 26.73 27.07 28.89 28.76 28.99 -5.03%
EPS 1.26 1.35 1.26 1.16 1.24 1.43 1.21 2.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.225 0.2502 0.20 0.1645 0.0805 0.0778 0.0726 111.84%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.495 0.465 0.425 0.405 0.375 0.50 0.42 -
P/RPS 1.34 1.23 1.10 0.95 0.34 0.45 0.38 130.79%
P/EPS 28.50 24.63 23.35 22.01 7.83 9.10 9.01 114.73%
EY 3.51 4.06 4.28 4.54 12.77 10.99 11.10 -53.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.33 1.47 1.56 1.21 1.67 1.50 4.37%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 22/11/16 22/08/16 25/05/16 25/02/16 18/11/15 27/08/15 -
Price 0.50 0.53 0.465 0.47 0.395 0.58 0.48 -
P/RPS 1.35 1.40 1.20 1.10 0.35 0.52 0.43 113.66%
P/EPS 28.78 28.07 25.55 25.54 8.25 10.56 10.30 97.76%
EY 3.47 3.56 3.91 3.91 12.13 9.47 9.71 -49.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.51 1.60 1.81 1.27 1.93 1.71 -3.92%

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