[TPC] QoQ 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- 18.98%
YoY- 128.67%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
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 112,617 105,856 109,423 113,352 114,007 114,980 119,437 -3.84%
PBT 2,900 3,807 30,060 7,509 6,985 5,494 1,128 87.77%
Tax -135 424 -6,487 37 -643 606 -320 -43.77%
NP 2,765 4,231 23,573 7,546 6,342 6,100 808 127.25%
-
NP to SH 2,765 4,231 23,573 7,546 6,342 6,100 808 127.25%
-
Tax Rate 4.66% -11.14% 21.58% -0.49% 9.21% -11.03% 28.37% -
Total Cost 109,852 101,625 85,850 105,806 107,665 108,880 118,629 -4.99%
-
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 2.46% 4.00% 21.54% 6.66% 5.56% 5.31% 0.68% -
ROE 2.36% 3.61% 20.67% 8.44% 7.62% 7.92% 1.14% -
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 36.54 34.34 35.50 36.77 36.99 37.30 38.75 -3.84%
EPS 0.90 1.37 7.65 2.45 2.06 1.98 0.26 129.00%
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 36.53 34.34 35.49 36.77 36.98 37.30 38.74 -3.84%
EPS 0.90 1.37 7.65 2.45 2.06 1.98 0.26 129.00%
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 0.97 1.08 0.87 0.84 0.66 0.51 0.52 51.59%
P/EPS 39.57 26.95 4.05 12.66 11.91 9.60 76.30 -35.47%
EY 2.53 3.71 24.67 7.90 8.40 10.42 1.31 55.14%
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 0.94 1.21 1.37 0.99 0.89 0.70 0.53 46.57%
P/EPS 38.46 30.23 6.34 14.91 16.04 13.14 78.20 -37.72%
EY 2.60 3.31 15.77 6.71 6.23 7.61 1.28 60.45%
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