[TPC] QoQ Cumulative 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- 102.64%
YoY- 119.17%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 228,987 114,980 438,065 318,628 203,673 94,332 301,254 -16.75%
PBT 12,479 5,494 7,391 6,263 4,327 3,191 -31,041 -
Tax -37 606 -68 252 -1,112 -706 2,528 -
NP 12,442 6,100 7,323 6,515 3,215 2,485 -28,513 -
-
NP to SH 12,442 6,100 7,323 6,515 3,215 2,485 -28,513 -
-
Tax Rate 0.30% -11.03% 0.92% -4.02% 25.70% 22.12% - -
Total Cost 216,545 108,880 430,742 312,113 200,458 91,847 329,767 -24.50%
-
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 14.95% 7.92% 10.33% 9.19% 4.97% 3.84% -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 74.29 37.30 142.12 103.37 66.08 30.60 97.74 -16.75%
EPS 4.04 1.98 2.38 2.11 1.04 0.81 -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 74.28 37.30 142.10 103.35 66.07 30.60 97.72 -16.75%
EPS 4.04 1.98 2.38 2.11 1.04 0.81 -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 0.33 0.51 0.14 0.17 0.31 0.65 0.19 44.63%
P/EPS 6.07 9.60 8.42 8.52 19.65 24.81 -2.05 -
EY 16.48 10.42 11.88 11.74 5.09 4.03 -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 0.44 0.70 0.14 0.19 0.30 0.65 0.21 63.96%
P/EPS 8.18 13.14 8.63 9.23 19.17 24.81 -2.27 -
EY 12.23 7.61 11.59 10.84 5.22 4.03 -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