[TPC] QoQ Cumulative 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- -76.6%
YoY- -51.04%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative 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 62,475 41,209 20,860 89,073 66,509 44,681 50.45%
PBT 5,425 4,823 3,050 1,424 4,038 3,296 1,862 103.33%
Tax -1,538 -1,702 -1,115 -527 -204 0 0 -
NP 3,887 3,121 1,935 897 3,834 3,296 1,862 62.97%
-
NP to SH 3,887 3,121 1,935 897 3,834 3,296 1,862 62.97%
-
Tax Rate 28.35% 35.29% 36.56% 37.01% 5.05% 0.00% 0.00% -
Total Cost 78,799 59,354 39,274 19,963 85,239 63,213 42,819 49.89%
-
Net Worth 69,369 77,135 61,664 50,699 24,812 24,000 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 24,000 22,375 111.89%
NOSH 223,771 233,775 212,637 194,999 80,041 80,000 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% 4.05% 3.14% 1.77% 15.45% 13.73% 8.32% -
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 28.35 19.38 10.70 111.28 83.14 55.91 -24.03%
EPS 1.74 1.42 0.91 0.46 4.79 4.12 2.33 -17.61%
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 20.27 13.37 6.77 28.89 21.57 14.49 50.47%
EPS 1.26 1.01 0.63 0.29 1.24 1.07 0.60 63.62%
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 1.64 2.19 3.79 0.34 0.60 0.75 46.98%
P/EPS 28.50 32.84 46.70 88.04 7.83 12.14 18.03 35.50%
EY 3.51 3.05 2.14 1.14 12.77 8.24 5.55 -26.21%
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 1.87 2.40 4.39 0.35 0.70 0.86 34.88%
P/EPS 28.78 37.43 51.10 102.17 8.25 14.08 20.60 24.84%
EY 3.47 2.67 1.96 0.98 12.13 7.10 4.85 -19.92%
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