[TCS] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[TCS] TCS GROUP HOLDINGS BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -5.51%
YoY- -35.84%
Quarter Report
Latest QR
Upcoming QR
TCS's Result
TCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 214,654 210,728 204,048 198,932 201,706 240,820 242,643 -7.86%
PBT -7,604 416 3,215 13,274 14,244 17,364 23,147 -
Tax 0 -100 -743 -3,729 -4,146 -5,340 -6,978 -
NP -7,604 316 2,472 9,545 10,098 12,024 16,169 -
-
NP to SH -7,598 320 2,487 9,554 10,112 12,060 16,172 -
-
Tax Rate - 24.04% 23.11% 28.09% 29.11% 30.75% 30.15% -
Total Cost 222,258 210,412 201,576 189,386 191,608 228,796 226,474 -1.24%
-
Net Worth 81,899 85,799 81,301 86,940 75,599 79,199 75,599 5.49%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - 71 -
Div Payout % - - - - - - 0.45% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 81,899 85,799 81,301 86,940 75,599 79,199 75,599 5.49%
NOSH 390,000 390,000 390,000 378,000 360,000 360,000 360,000 5.49%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -3.54% 0.15% 1.21% 4.80% 5.01% 4.99% 6.66% -
ROE -9.28% 0.37% 3.06% 10.99% 13.38% 15.23% 21.39% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 55.04 54.03 55.22 52.63 56.03 66.89 67.40 -12.66%
EPS -1.94 0.08 0.67 2.52 2.80 3.36 4.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.21 0.22 0.22 0.23 0.21 0.22 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 378,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 35.74 35.09 33.97 33.12 33.58 40.10 40.40 -7.86%
EPS -1.27 0.05 0.41 1.59 1.68 2.01 2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.1364 0.1429 0.1354 0.1448 0.1259 0.1319 0.1259 5.50%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.295 0.33 0.38 0.445 0.475 0.545 0.55 -
P/RPS 0.54 0.61 0.69 0.85 0.85 0.81 0.82 -24.36%
P/EPS -15.14 402.19 56.47 17.61 16.91 16.27 12.24 -
EY -6.60 0.25 1.77 5.68 5.91 6.15 8.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 1.40 1.50 1.73 1.93 2.26 2.48 2.62 -34.22%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 26/05/22 28/02/22 30/11/21 30/08/21 24/05/21 25/02/21 -
Price 0.27 0.335 0.36 0.405 0.455 0.49 0.71 -
P/RPS 0.49 0.62 0.65 0.77 0.81 0.73 1.05 -39.91%
P/EPS -13.86 408.28 53.49 16.02 16.20 14.63 15.81 -
EY -7.22 0.24 1.87 6.24 6.17 6.84 6.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 1.29 1.52 1.64 1.76 2.17 2.23 3.38 -47.47%

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