[TPC] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 63.45%
YoY- 494.85%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 451,213 436,946 423,424 451,762 456,452 457,974 459,920 -1.26%
PBT 21,258 13,414 15,228 50,048 26,650 24,958 21,976 -2.18%
Tax -1,120 578 1,696 -6,487 0 -74 2,424 -
NP 20,138 13,992 16,924 43,561 26,650 24,884 24,400 -11.98%
-
NP to SH 20,138 13,992 16,924 43,561 26,650 24,884 24,400 -11.98%
-
Tax Rate 5.27% -4.31% -11.14% 12.96% 0.00% 0.30% -11.03% -
Total Cost 431,074 422,954 406,500 408,201 429,801 433,090 435,520 -0.67%
-
Net Worth 126,380 117,128 117,128 114,046 89,387 83,222 77,058 38.94%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 8,219 - 123 - - - - -
Div Payout % 40.82% - 0.73% - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 126,380 117,128 117,128 114,046 89,387 83,222 77,058 38.94%
NOSH 308,244 308,232 308,232 308,232 308,232 308,232 308,232 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.46% 3.20% 4.00% 9.64% 5.84% 5.43% 5.31% -
ROE 15.93% 11.95% 14.45% 38.20% 29.81% 29.90% 31.66% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 146.38 141.76 137.37 146.57 148.09 148.58 149.21 -1.26%
EPS 6.53 4.54 5.48 14.13 8.64 8.08 7.92 -12.04%
DPS 2.67 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.38 0.38 0.37 0.29 0.27 0.25 38.94%
Adjusted Per Share Value based on latest NOSH - 308,232
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 146.36 141.73 137.35 146.54 148.06 148.55 149.18 -1.26%
EPS 6.53 4.54 5.49 14.13 8.64 8.07 7.91 -11.96%
DPS 2.67 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.4099 0.3799 0.3799 0.3699 0.2899 0.27 0.25 38.92%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.35 0.355 0.37 0.31 0.31 0.245 0.19 -
P/RPS 0.24 0.25 0.27 0.21 0.21 0.16 0.13 50.32%
P/EPS 5.36 7.82 6.74 2.19 3.59 3.03 2.40 70.60%
EY 18.67 12.79 14.84 45.59 27.89 32.95 41.66 -41.35%
DY 7.62 0.00 0.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.93 0.97 0.84 1.07 0.91 0.76 7.72%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 30/05/24 27/02/24 22/11/23 29/08/23 30/05/23 -
Price 0.34 0.345 0.415 0.485 0.365 0.33 0.26 -
P/RPS 0.23 0.24 0.30 0.33 0.25 0.22 0.17 22.25%
P/EPS 5.20 7.60 7.56 3.43 4.22 4.09 3.28 35.84%
EY 19.22 13.16 13.23 29.14 23.69 24.46 30.45 -26.35%
DY 7.84 0.00 0.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 1.09 1.31 1.26 1.22 1.04 -13.92%

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