[TPC] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 115.72%
YoY- 3.92%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 114,336 96,449 37,999 41,209 44,681 38,866 33,683 22.58%
PBT 9,512 -1,568 -2,903 3,050 1,862 1,775 516 62.49%
Tax -1,558 -367 0 -1,115 0 0 0 -
NP 7,954 -1,935 -2,903 1,935 1,862 1,775 516 57.72%
-
NP to SH 7,954 -1,935 -2,903 1,935 1,862 1,775 516 57.72%
-
Tax Rate 16.38% - - 36.56% 0.00% 0.00% 0.00% -
Total Cost 106,382 98,384 40,902 39,274 42,819 37,091 33,167 21.42%
-
Net Worth 93,518 79,490 70,138 61,664 22,375 17,590 20,639 28.62%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 93,518 79,490 70,138 61,664 22,375 17,590 20,639 28.62%
NOSH 233,795 233,795 233,795 212,637 79,914 79,954 79,384 19.71%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 6.96% -2.01% -7.64% 4.70% 4.17% 4.57% 1.53% -
ROE 8.51% -2.43% -4.14% 3.14% 8.32% 10.09% 2.50% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 48.90 41.25 16.25 19.38 55.91 48.61 42.43 2.39%
EPS 3.40 -0.83 -1.24 0.91 2.33 2.22 0.65 31.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.34 0.30 0.29 0.28 0.22 0.26 7.44%
Adjusted Per Share Value based on latest NOSH - 211,836
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 37.09 31.29 12.33 13.37 14.49 12.61 10.93 22.57%
EPS 2.58 -0.63 -0.94 0.63 0.60 0.58 0.17 57.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3033 0.2578 0.2275 0.20 0.0726 0.0571 0.067 28.60%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.375 0.385 0.405 0.425 0.42 0.345 0.305 -
P/RPS 0.77 0.93 2.49 2.19 0.75 0.71 0.72 1.12%
P/EPS 11.02 -46.52 -32.62 46.70 18.03 15.54 46.92 -21.44%
EY 9.07 -2.15 -3.07 2.14 5.55 6.43 2.13 27.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.13 1.35 1.47 1.50 1.57 1.17 -3.58%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 21/08/13 -
Price 0.35 0.36 0.41 0.465 0.48 0.415 0.33 -
P/RPS 0.72 0.87 2.52 2.40 0.86 0.85 0.78 -1.32%
P/EPS 10.29 -43.50 -33.02 51.10 20.60 18.69 50.77 -23.34%
EY 9.72 -2.30 -3.03 1.96 4.85 5.35 1.97 30.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.06 1.37 1.60 1.71 1.89 1.27 -5.92%

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