[TPC] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 1066.56%
YoY- 155.24%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 245,450 242,152 228,672 243,264 213,058 201,480 192,898 17.37%
PBT 4,158 14,578 19,024 43,108 4,450 -5,317 -3,136 -
Tax -2,074 -2,272 -3,116 -4,740 -1,161 42 -734 99.48%
NP 2,084 12,306 15,908 38,368 3,289 -5,274 -3,870 -
-
NP to SH 2,084 12,306 15,908 38,368 3,289 -5,274 -3,870 -
-
Tax Rate 49.88% 15.59% 16.38% 11.00% 26.09% - - -
Total Cost 243,366 229,845 212,764 204,896 209,769 206,754 196,768 15.17%
-
Net Worth 86,504 93,518 93,518 95,856 84,166 77,152 79,490 5.78%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 86,504 93,518 93,518 95,856 84,166 77,152 79,490 5.78%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 0.85% 5.08% 6.96% 15.77% 1.54% -2.62% -2.01% -
ROE 2.41% 13.16% 17.01% 40.03% 3.91% -6.84% -4.87% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 104.99 103.57 97.81 104.05 91.13 86.18 82.51 17.37%
EPS 0.89 5.27 6.80 16.40 1.41 -2.25 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.40 0.40 0.41 0.36 0.33 0.34 5.78%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 79.63 78.56 74.19 78.92 69.12 65.37 62.58 17.37%
EPS 0.68 3.99 5.16 12.45 1.07 -1.71 -1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2806 0.3034 0.3034 0.311 0.2731 0.2503 0.2579 5.76%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.305 0.32 0.375 0.415 0.335 0.355 0.385 -
P/RPS 0.29 0.31 0.38 0.40 0.37 0.41 0.47 -27.45%
P/EPS 34.22 6.08 5.51 2.53 23.81 -15.74 -23.26 -
EY 2.92 16.45 18.14 39.54 4.20 -6.36 -4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 0.94 1.01 0.93 1.08 1.13 -19.20%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 26/11/19 29/08/19 30/05/19 28/02/19 28/11/18 28/08/18 -
Price 0.29 0.325 0.35 0.41 0.43 0.36 0.36 -
P/RPS 0.28 0.31 0.36 0.39 0.47 0.42 0.44 -25.95%
P/EPS 32.53 6.17 5.14 2.50 30.57 -15.96 -21.75 -
EY 3.07 16.20 19.44 40.03 3.27 -6.27 -4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.88 1.00 1.19 1.09 1.06 -18.44%

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