[TPC] QoQ Cumulative 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- 60.65%
YoY- 206.8%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 218,473 105,856 451,762 342,339 228,987 114,980 438,065 -37.13%
PBT 6,707 3,807 50,048 19,988 12,479 5,494 7,391 -6.27%
Tax 289 424 -6,487 0 -37 606 -68 -
NP 6,996 4,231 43,561 19,988 12,442 6,100 7,323 -3.00%
-
NP to SH 6,996 4,231 43,561 19,988 12,442 6,100 7,323 -3.00%
-
Tax Rate -4.31% -11.14% 12.96% 0.00% 0.30% -11.03% 0.92% -
Total Cost 211,477 101,625 408,201 322,351 216,545 108,880 430,742 -37.79%
-
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 - 30 - - - - - -
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 5.97% 3.61% 38.20% 22.36% 14.95% 7.92% 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 70.88 34.34 146.57 111.07 74.29 37.30 142.12 -37.13%
EPS 2.27 1.37 14.13 6.48 4.04 1.98 2.38 -3.10%
DPS 0.00 0.01 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 70.87 34.34 146.54 111.04 74.28 37.30 142.10 -37.13%
EPS 2.27 1.37 14.13 6.48 4.04 1.98 2.38 -3.10%
DPS 0.00 0.01 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 0.50 1.08 0.21 0.28 0.33 0.51 0.14 133.82%
P/EPS 15.64 26.95 2.19 4.78 6.07 9.60 8.42 51.16%
EY 6.39 3.71 45.59 20.92 16.48 10.42 11.88 -33.88%
DY 0.00 0.03 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 0.49 1.21 0.33 0.33 0.44 0.70 0.14 130.69%
P/EPS 15.20 30.23 3.43 5.63 8.18 13.14 8.63 45.89%
EY 6.58 3.31 29.14 17.77 12.23 7.61 11.59 -31.45%
DY 0.00 0.02 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