[TPC] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -26.21%
YoY- -19.52%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 85,039 85,601 86,128 89,073 90,266 88,806 85,765 -0.56%
PBT 5,565 5,226 3,630 4,038 4,842 4,497 4,585 13.74%
Tax -1,906 -1,319 -731 -204 354 354 354 -
NP 3,659 3,907 2,899 3,834 5,196 4,851 4,939 -18.08%
-
NP to SH 3,659 3,907 2,899 3,834 5,196 4,851 4,939 -18.08%
-
Tax Rate 34.25% 25.24% 20.14% 5.05% -7.31% -7.87% -7.72% -
Total Cost 81,380 81,694 83,229 85,239 85,070 83,955 80,826 0.45%
-
Net Worth 77,135 61,432 50,699 24,892 24,033 21,000 22,400 127.52%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 77,135 61,432 50,699 24,892 24,033 21,000 22,400 127.52%
NOSH 233,775 211,836 194,999 80,298 80,111 75,000 80,000 103.99%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.30% 4.56% 3.37% 4.30% 5.76% 5.46% 5.76% -
ROE 4.74% 6.36% 5.72% 15.40% 21.62% 23.10% 22.05% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 38.59 40.41 44.17 110.93 112.68 118.41 107.21 -49.30%
EPS 1.66 1.84 1.49 4.77 6.49 6.47 6.17 -58.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.29 0.26 0.31 0.30 0.28 0.28 15.99%
Adjusted Per Share Value based on latest NOSH - 80,298
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 27.59 27.77 27.94 28.90 29.29 28.81 27.82 -0.55%
EPS 1.19 1.27 0.94 1.24 1.69 1.57 1.60 -17.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2502 0.1993 0.1645 0.0808 0.078 0.0681 0.0727 127.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.465 0.425 0.405 0.375 0.50 0.42 0.505 -
P/RPS 1.21 1.05 0.92 0.34 0.44 0.35 0.47 87.51%
P/EPS 28.01 23.04 27.24 7.85 7.71 6.49 8.18 126.67%
EY 3.57 4.34 3.67 12.73 12.97 15.40 12.23 -55.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.47 1.56 1.21 1.67 1.50 1.80 -18.22%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 22/08/16 25/05/16 25/02/16 18/11/15 27/08/15 26/05/15 -
Price 0.53 0.465 0.47 0.395 0.58 0.48 0.48 -
P/RPS 1.37 1.15 1.06 0.36 0.51 0.41 0.45 109.63%
P/EPS 31.92 25.21 31.61 8.27 8.94 7.42 7.77 155.84%
EY 3.13 3.97 3.16 12.09 11.18 13.48 12.86 -60.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.60 1.81 1.27 1.93 1.71 1.71 -7.93%

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