[TPC] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 35.1%
YoY- 119.17%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 457,974 459,920 438,065 424,837 407,346 377,328 301,254 32.31%
PBT 24,958 21,976 7,391 8,350 8,654 12,764 -31,041 -
Tax -74 2,424 -68 336 -2,224 -2,824 2,528 -
NP 24,884 24,400 7,323 8,686 6,430 9,940 -28,513 -
-
NP to SH 24,884 24,400 7,323 8,686 6,430 9,940 -28,513 -
-
Tax Rate 0.30% -11.03% 0.92% -4.02% 25.70% 22.12% - -
Total Cost 433,090 435,520 430,742 416,150 400,916 367,388 329,767 19.98%
-
Net Worth 83,222 77,058 70,893 70,893 64,728 64,728 64,728 18.29%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 83,222 77,058 70,893 70,893 64,728 64,728 64,728 18.29%
NOSH 308,232 308,232 308,232 308,232 308,232 308,232 308,232 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.43% 5.31% 1.67% 2.04% 1.58% 2.63% -9.46% -
ROE 29.90% 31.66% 10.33% 12.25% 9.93% 15.36% -44.05% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 148.58 149.21 142.12 137.83 132.16 122.42 97.74 32.30%
EPS 8.08 7.92 2.38 2.81 2.08 3.24 -9.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.25 0.23 0.23 0.21 0.21 0.21 18.29%
Adjusted Per Share Value based on latest NOSH - 308,232
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 148.58 149.21 142.12 137.83 132.16 122.42 97.74 32.30%
EPS 8.08 7.92 2.38 2.81 2.08 3.24 -9.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.25 0.23 0.23 0.21 0.21 0.21 18.29%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.245 0.19 0.20 0.18 0.205 0.20 0.19 -
P/RPS 0.16 0.13 0.14 0.13 0.16 0.16 0.19 -10.85%
P/EPS 3.03 2.40 8.42 6.39 9.83 6.20 -2.05 -
EY 32.95 41.66 11.88 15.66 10.18 16.12 -48.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.76 0.87 0.78 0.98 0.95 0.90 0.74%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 27/02/23 29/11/22 30/08/22 30/05/22 28/02/22 -
Price 0.33 0.26 0.205 0.195 0.20 0.20 0.21 -
P/RPS 0.22 0.17 0.14 0.14 0.15 0.16 0.21 3.15%
P/EPS 4.09 3.28 8.63 6.92 9.59 6.20 -2.27 -
EY 24.46 30.45 11.59 14.45 10.43 16.12 -44.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.04 0.89 0.85 0.95 0.95 1.00 14.21%

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