[TPC] QoQ Quarter 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- 14.26%
YoY- -17.29%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 18,990 19,009 20,211 21,266 20,349 20,860 22,564 -10.86%
PBT -1,934 -8,280 637 1,773 1,626 1,424 742 -
Tax 0 1,755 158 -587 -588 -527 -204 -
NP -1,934 -6,525 795 1,186 1,038 897 538 -
-
NP to SH -1,934 -6,525 795 1,186 1,038 897 538 -
-
Tax Rate - - -24.80% 33.11% 36.16% 37.01% 27.49% -
Total Cost 20,924 25,534 19,416 20,080 19,311 19,963 22,026 -3.36%
-
Net Worth 70,138 67,722 66,249 77,135 61,432 50,699 24,892 99.61%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 70,138 67,722 66,249 77,135 61,432 50,699 24,892 99.61%
NOSH 233,795 233,795 220,833 233,775 211,836 194,999 80,298 104.03%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -10.18% -34.33% 3.93% 5.58% 5.10% 4.30% 2.38% -
ROE -2.76% -9.63% 1.20% 1.54% 1.69% 1.77% 2.16% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.12 8.42 9.15 9.65 9.61 10.70 28.10 -56.32%
EPS -0.83 -2.89 0.36 0.54 0.49 0.46 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.30 0.35 0.29 0.26 0.31 -2.16%
Adjusted Per Share Value based on latest NOSH - 233,775
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.16 6.17 6.56 6.90 6.60 6.77 7.32 -10.87%
EPS -0.63 -2.12 0.26 0.38 0.34 0.29 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2276 0.2197 0.2149 0.2502 0.1993 0.1645 0.0808 99.57%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.405 0.485 0.495 0.465 0.425 0.405 0.375 -
P/RPS 4.99 5.76 5.41 4.82 4.42 3.79 1.33 141.64%
P/EPS -48.96 -16.78 137.50 86.41 86.73 88.04 55.97 -
EY -2.04 -5.96 0.73 1.16 1.15 1.14 1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.62 1.65 1.33 1.47 1.56 1.21 7.57%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 28/02/17 22/11/16 22/08/16 25/05/16 25/02/16 -
Price 0.41 0.46 0.50 0.53 0.465 0.47 0.395 -
P/RPS 5.05 5.46 5.46 5.49 4.84 4.39 1.41 134.27%
P/EPS -49.56 -15.91 138.89 98.49 94.90 102.17 58.96 -
EY -2.02 -6.28 0.72 1.02 1.05 0.98 1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.53 1.67 1.51 1.60 1.81 1.27 5.18%

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