[TPC] QoQ TTM Result on 30-Jun-2023 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 51.31%
YoY- 457.61%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 442,638 451,762 461,776 463,379 458,713 438,065 406,236 5.88%
PBT 48,361 50,048 21,116 15,543 9,694 7,391 10,039 184.96%
Tax -6,669 -6,487 -320 1,007 1,244 -68 1,940 -
NP 41,692 43,561 20,796 16,550 10,938 7,323 11,979 129.48%
-
NP to SH 41,692 43,561 20,796 16,550 10,938 7,323 11,979 129.48%
-
Tax Rate 13.79% 12.96% 1.52% -6.48% -12.83% 0.92% -19.32% -
Total Cost 400,946 408,201 440,980 446,829 447,775 430,742 394,257 1.12%
-
Net Worth 117,128 114,046 89,387 83,222 77,058 70,893 70,893 39.71%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 30 - - - - - - -
Div Payout % 0.07% - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 117,128 114,046 89,387 83,222 77,058 70,893 70,893 39.71%
NOSH 308,232 308,232 308,232 308,232 308,232 308,232 308,232 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 9.42% 9.64% 4.50% 3.57% 2.38% 1.67% 2.95% -
ROE 35.60% 38.20% 23.26% 19.89% 14.19% 10.33% 16.90% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 143.61 146.57 149.81 150.33 148.82 142.12 131.80 5.88%
EPS 13.53 14.13 6.75 5.37 3.55 2.38 3.89 129.38%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.29 0.27 0.25 0.23 0.23 39.71%
Adjusted Per Share Value based on latest NOSH - 308,232
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 143.58 146.54 149.79 150.31 148.79 142.10 131.77 5.88%
EPS 13.52 14.13 6.75 5.37 3.55 2.38 3.89 129.27%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3799 0.3699 0.2899 0.27 0.25 0.23 0.23 39.68%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.37 0.31 0.31 0.245 0.19 0.20 0.18 -
P/RPS 0.26 0.21 0.21 0.16 0.13 0.14 0.14 51.03%
P/EPS 2.74 2.19 4.59 4.56 5.35 8.42 4.63 -29.48%
EY 36.56 45.59 21.76 21.92 18.68 11.88 21.59 42.02%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.84 1.07 0.91 0.76 0.87 0.78 15.62%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 27/02/24 22/11/23 29/08/23 30/05/23 27/02/23 29/11/22 -
Price 0.415 0.485 0.365 0.33 0.26 0.205 0.195 -
P/RPS 0.29 0.33 0.24 0.22 0.17 0.14 0.15 55.13%
P/EPS 3.07 3.43 5.41 6.15 7.33 8.63 5.02 -27.93%
EY 32.59 29.14 18.48 16.27 13.65 11.59 19.93 38.75%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.31 1.26 1.22 1.04 0.89 0.85 18.01%

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