Highlights

[TPC] YoY Quarter Result on 2020-06-30 [#2]

Stock [TPC]: TPC PLUS BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -72.83%    YoY -     -395.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 56,812 53,520 45,746 18,990 20,349 20,876 17,835 21.28%
  YoY % 6.15% 16.99% 140.90% -6.68% -2.52% 17.05% -
  Horiz. % 318.54% 300.08% 256.50% 106.48% 114.10% 117.05% 100.00%
PBT -8,652 -1,265 -6,304 -1,934 1,626 30 118 -
  YoY % -583.95% 79.93% -225.96% -218.94% 5,320.00% -74.58% -
  Horiz. % -7,332.20% -1,072.03% -5,342.37% -1,638.98% 1,377.97% 25.42% 100.00%
Tax 536 -373 611 0 -588 0 0 -
  YoY % 243.70% -161.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -91.16% 63.44% -103.91% -0.00% 100.00% - -
NP -8,116 -1,638 -5,693 -1,934 1,038 30 118 -
  YoY % -395.48% 71.23% -194.36% -286.32% 3,360.00% -74.58% -
  Horiz. % -6,877.97% -1,388.14% -4,824.58% -1,638.98% 879.66% 25.42% 100.00%
NP to SH -8,116 -1,638 -5,693 -1,934 1,038 30 118 -
  YoY % -395.48% 71.23% -194.36% -286.32% 3,360.00% -74.58% -
  Horiz. % -6,877.97% -1,388.14% -4,824.58% -1,638.98% 879.66% 25.42% 100.00%
Tax Rate - % - % - % - % 36.16 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 64,928 55,158 51,439 20,924 19,311 20,846 17,717 24.14%
  YoY % 17.71% 7.23% 145.84% 8.35% -7.36% 17.66% -
  Horiz. % 366.47% 311.33% 290.34% 118.10% 109.00% 117.66% 100.00%
Net Worth 74,827 93,518 79,490 70,138 61,432 21,000 17,306 27.61%
  YoY % -19.99% 17.65% 13.33% 14.17% 192.54% 21.34% -
  Horiz. % 432.36% 540.36% 459.31% 405.27% 354.97% 121.34% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 74,827 93,518 79,490 70,138 61,432 21,000 17,306 27.61%
  YoY % -19.99% 17.65% 13.33% 14.17% 192.54% 21.34% -
  Horiz. % 432.36% 540.36% 459.31% 405.27% 354.97% 121.34% 100.00%
NOSH 233,835 233,795 233,795 233,795 211,836 75,000 78,666 19.89%
  YoY % 0.02% 0.00% 0.00% 10.37% 182.45% -4.66% -
  Horiz. % 297.25% 297.20% 297.20% 297.20% 269.28% 95.34% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -14.29 % -3.06 % -12.44 % -10.18 % 5.10 % 0.14 % 0.66 % -
  YoY % -366.99% 75.40% -22.20% -299.61% 3,542.86% -78.79% -
  Horiz. % -2,165.15% -463.64% -1,884.85% -1,542.42% 772.73% 21.21% 100.00%
ROE -10.85 % -1.75 % -7.16 % -2.76 % 1.69 % 0.14 % 0.68 % -
  YoY % -520.00% 75.56% -159.42% -263.31% 1,107.14% -79.41% -
  Horiz. % -1,595.59% -257.35% -1,052.94% -405.88% 248.53% 20.59% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 24.30 22.89 19.57 8.12 9.61 27.83 22.67 1.16%
  YoY % 6.16% 16.96% 141.01% -15.50% -65.47% 22.76% -
  Horiz. % 107.19% 100.97% 86.33% 35.82% 42.39% 122.76% 100.00%
EPS -3.47 -0.70 -2.44 -0.83 0.49 0.04 0.15 -
  YoY % -395.71% 71.31% -193.98% -269.39% 1,125.00% -73.33% -
  Horiz. % -2,313.33% -466.67% -1,626.67% -553.33% 326.67% 26.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3200 0.4000 0.3400 0.3000 0.2900 0.2800 0.2200 6.44%
  YoY % -20.00% 17.65% 13.33% 3.45% 3.57% 27.27% -
  Horiz. % 145.45% 181.82% 154.55% 136.36% 131.82% 127.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,943
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 24.18 22.78 19.47 8.08 8.66 8.89 7.59 21.28%
  YoY % 6.15% 17.00% 140.97% -6.70% -2.59% 17.13% -
  Horiz. % 318.58% 300.13% 256.52% 106.46% 114.10% 117.13% 100.00%
EPS -3.45 -0.70 -2.42 -0.82 0.44 0.01 0.05 -
  YoY % -392.86% 71.07% -195.12% -286.36% 4,300.00% -80.00% -
  Horiz. % -6,900.00% -1,400.00% -4,840.00% -1,640.00% 880.00% 20.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3185 0.3980 0.3383 0.2985 0.2615 0.0894 0.0737 27.60%
  YoY % -19.97% 17.65% 13.33% 14.15% 192.51% 21.30% -
  Horiz. % 432.16% 540.03% 459.02% 405.02% 354.82% 121.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.2500 0.3750 0.3850 0.4050 0.4250 0.4200 0.3450 -
P/RPS 1.03 1.64 1.97 4.99 4.42 1.51 1.52 -6.27%
  YoY % -37.20% -16.75% -60.52% 12.90% 192.72% -0.66% -
  Horiz. % 67.76% 107.89% 129.61% 328.29% 290.79% 99.34% 100.00%
P/EPS -7.20 -53.52 -15.81 -48.96 86.73 1,050.00 230.00 -
  YoY % 86.55% -238.52% 67.71% -156.45% -91.74% 356.52% -
  Horiz. % -3.13% -23.27% -6.87% -21.29% 37.71% 456.52% 100.00%
EY -13.88 -1.87 -6.32 -2.04 1.15 0.10 0.43 -
  YoY % -642.25% 70.41% -209.80% -277.39% 1,050.00% -76.74% -
  Horiz. % -3,227.91% -434.88% -1,469.77% -474.42% 267.44% 23.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.78 0.94 1.13 1.35 1.47 1.50 1.57 -11.00%
  YoY % -17.02% -16.81% -16.30% -8.16% -2.00% -4.46% -
  Horiz. % 49.68% 59.87% 71.97% 85.99% 93.63% 95.54% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 29/08/19 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 -
Price 0.2550 0.3500 0.3600 0.4100 0.4650 0.4800 0.4150 -
P/RPS 1.05 1.53 1.84 5.05 4.84 1.72 1.83 -8.84%
  YoY % -31.37% -16.85% -63.56% 4.34% 181.40% -6.01% -
  Horiz. % 57.38% 83.61% 100.55% 275.96% 264.48% 93.99% 100.00%
P/EPS -7.35 -49.96 -14.78 -49.56 94.90 1,200.00 276.67 -
  YoY % 85.29% -238.02% 70.18% -152.22% -92.09% 333.73% -
  Horiz. % -2.66% -18.06% -5.34% -17.91% 34.30% 433.73% 100.00%
EY -13.61 -2.00 -6.76 -2.02 1.05 0.08 0.36 -
  YoY % -580.50% 70.41% -234.65% -292.38% 1,212.50% -77.78% -
  Horiz. % -3,780.56% -555.56% -1,877.78% -561.11% 291.67% 22.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 0.88 1.06 1.37 1.60 1.71 1.89 -13.34%
  YoY % -9.09% -16.98% -22.63% -14.38% -6.43% -9.52% -
  Horiz. % 42.33% 46.56% 56.08% 72.49% 84.66% 90.48% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

465  182  589  1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.365+0.085 
 VC 0.055+0.005 
 MAHSING 1.04+0.06 
 LUSTER 0.175+0.005 
 KANGER 0.1750.00 
 TRIVE 0.010.00 
 MRDIY 1.76+0.01 
 MGRC 0.61+0.03 
 ESCERAM 0.65+0.01 
 SUPERMX-C1I 0.15+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
6. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
7. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS