[TPC] QoQ TTM 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- -6.35%
YoY- -29.58%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 79,476 80,835 82,686 85,039 85,601 86,128 89,073 -7.32%
PBT -493 -4,244 5,460 5,565 5,226 3,630 4,038 -
Tax -429 738 -1,544 -1,906 -1,319 -731 -204 64.21%
NP -922 -3,506 3,916 3,659 3,907 2,899 3,834 -
-
NP to SH -922 -3,506 3,916 3,659 3,907 2,899 3,834 -
-
Tax Rate - - 28.28% 34.25% 25.24% 20.14% 5.05% -
Total Cost 80,398 84,341 78,770 81,380 81,694 83,229 85,239 -3.82%
-
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 233,795 225,741 220,833 233,775 211,836 194,999 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 -1.16% -4.34% 4.74% 4.30% 4.56% 3.37% 4.30% -
ROE -1.31% -5.18% 5.91% 4.74% 6.36% 5.72% 15.40% -
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 33.99 35.81 37.44 38.59 40.41 44.17 110.93 -54.58%
EPS -0.39 -1.55 1.77 1.66 1.84 1.49 4.77 -
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 25.78 26.22 26.82 27.58 27.77 27.94 28.89 -7.31%
EPS -0.30 -1.14 1.27 1.19 1.27 0.94 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2275 0.2197 0.2149 0.2502 0.1993 0.1645 0.0807 99.68%
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 1.19 1.35 1.32 1.21 1.05 0.92 0.34 130.69%
P/EPS -102.70 -31.23 27.91 28.01 23.04 27.24 7.85 -
EY -0.97 -3.20 3.58 3.57 4.34 3.67 12.73 -
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 1.21 1.28 1.34 1.37 1.15 1.06 0.36 124.54%
P/EPS -103.97 -29.62 28.20 31.92 25.21 31.61 8.27 -
EY -0.96 -3.38 3.55 3.13 3.97 3.16 12.09 -
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