[TPC] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -284.96%
YoY- 32.63%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 230,945 223,171 213,058 188,104 164,786 138,030 106,336 67.94%
PBT 15,530 10,491 4,450 -2,423 79 4,449 -1,256 -
Tax -2,352 -1,368 -1,161 1,058 659 48 1,026 -
NP 13,178 9,123 3,289 -1,365 738 4,497 -230 -
-
NP to SH 13,178 9,123 3,289 -1,365 738 4,497 -230 -
-
Tax Rate 15.14% 13.04% 26.09% - -834.18% -1.08% - -
Total Cost 217,767 214,048 209,769 189,469 164,048 133,533 106,566 61.24%
-
Net Worth 93,518 95,856 84,166 77,152 79,490 86,504 72,476 18.57%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 93,518 95,856 84,166 77,152 79,490 86,504 72,476 18.57%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.71% 4.09% 1.54% -0.73% 0.45% 3.26% -0.22% -
ROE 14.09% 9.52% 3.91% -1.77% 0.93% 5.20% -0.32% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 98.78 95.46 91.13 80.46 70.48 59.04 45.48 67.95%
EPS 5.64 3.90 1.41 -0.58 0.32 1.92 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.41 0.36 0.33 0.34 0.37 0.31 18.57%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 74.91 72.39 69.11 61.02 53.45 44.77 34.49 67.95%
EPS 4.27 2.96 1.07 -0.44 0.24 1.46 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3033 0.3109 0.273 0.2503 0.2578 0.2806 0.2351 18.56%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.375 0.415 0.335 0.355 0.385 0.38 0.385 -
P/RPS 0.38 0.43 0.37 0.44 0.55 0.64 0.85 -41.61%
P/EPS 6.65 10.64 23.81 -60.80 121.97 19.76 -391.35 -
EY 15.03 9.40 4.20 -1.64 0.82 5.06 -0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.01 0.93 1.08 1.13 1.03 1.24 -16.90%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 28/02/19 28/11/18 28/08/18 31/05/18 28/02/18 -
Price 0.35 0.41 0.43 0.36 0.36 0.355 0.40 -
P/RPS 0.35 0.43 0.47 0.45 0.51 0.60 0.88 -46.00%
P/EPS 6.21 10.51 30.57 -61.66 114.05 18.46 -406.60 -
EY 16.10 9.52 3.27 -1.62 0.88 5.42 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.00 1.19 1.09 1.06 0.96 1.29 -22.56%

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