[TPC] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 7.1%
YoY- 206.8%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 436,946 423,424 451,762 456,452 457,974 459,920 438,065 -0.17%
PBT 13,414 15,228 50,048 26,650 24,958 21,976 7,391 48.84%
Tax 578 1,696 -6,487 0 -74 2,424 -68 -
NP 13,992 16,924 43,561 26,650 24,884 24,400 7,323 54.03%
-
NP to SH 13,992 16,924 43,561 26,650 24,884 24,400 7,323 54.03%
-
Tax Rate -4.31% -11.14% 12.96% 0.00% 0.30% -11.03% 0.92% -
Total Cost 422,954 406,500 408,201 429,801 433,090 435,520 430,742 -1.21%
-
Net Worth 117,128 117,128 114,046 89,387 83,222 77,058 70,893 39.79%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - 123 - - - - - -
Div Payout % - 0.73% - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 117,128 117,128 114,046 89,387 83,222 77,058 70,893 39.79%
NOSH 308,232 308,232 308,232 308,232 308,232 308,232 308,232 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 3.20% 4.00% 9.64% 5.84% 5.43% 5.31% 1.67% -
ROE 11.95% 14.45% 38.20% 29.81% 29.90% 31.66% 10.33% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 141.76 137.37 146.57 148.09 148.58 149.21 142.12 -0.16%
EPS 4.54 5.48 14.13 8.64 8.08 7.92 2.38 53.87%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.38 0.37 0.29 0.27 0.25 0.23 39.79%
Adjusted Per Share Value based on latest NOSH - 308,232
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 141.73 137.35 146.54 148.06 148.55 149.18 142.10 -0.17%
EPS 4.54 5.49 14.13 8.64 8.07 7.91 2.38 53.87%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3799 0.3799 0.3699 0.2899 0.27 0.25 0.23 39.77%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.355 0.37 0.31 0.31 0.245 0.19 0.20 -
P/RPS 0.25 0.27 0.21 0.21 0.16 0.13 0.14 47.24%
P/EPS 7.82 6.74 2.19 3.59 3.03 2.40 8.42 -4.81%
EY 12.79 14.84 45.59 27.89 32.95 41.66 11.88 5.04%
DY 0.00 0.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.97 0.84 1.07 0.91 0.76 0.87 4.55%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 30/05/24 27/02/24 22/11/23 29/08/23 30/05/23 27/02/23 -
Price 0.345 0.415 0.485 0.365 0.33 0.26 0.205 -
P/RPS 0.24 0.30 0.33 0.25 0.22 0.17 0.14 43.28%
P/EPS 7.60 7.56 3.43 4.22 4.09 3.28 8.63 -8.13%
EY 13.16 13.23 29.14 23.69 24.46 30.45 11.59 8.84%
DY 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.09 1.31 1.26 1.22 1.04 0.89 1.49%

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