[TPC] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 25.02%
YoY- 1306.96%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 248,221 244,929 245,450 243,562 230,945 223,171 213,058 10.73%
PBT -18,489 -11,102 4,158 19,372 15,530 10,491 4,450 -
Tax -193 -1,102 -2,074 -2,897 -2,352 -1,368 -1,161 -69.79%
NP -18,682 -12,204 2,084 16,475 13,178 9,123 3,289 -
-
NP to SH -18,682 -12,204 2,084 16,475 13,178 9,123 3,289 -
-
Tax Rate - - 49.88% 14.95% 15.14% 13.04% 26.09% -
Total Cost 266,903 257,133 243,366 227,087 217,767 214,048 209,769 17.43%
-
Net Worth 74,827 81,828 86,504 93,518 93,518 95,856 84,166 -7.54%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 74,827 81,828 86,504 93,518 93,518 95,856 84,166 -7.54%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -7.53% -4.98% 0.85% 6.76% 5.71% 4.09% 1.54% -
ROE -24.97% -14.91% 2.41% 17.62% 14.09% 9.52% 3.91% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 106.15 104.76 104.99 104.18 98.78 95.46 91.13 10.71%
EPS -7.99 -5.22 0.89 7.05 5.64 3.90 1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.35 0.37 0.40 0.40 0.41 0.36 -7.55%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 80.52 79.45 79.62 79.00 74.91 72.39 69.11 10.73%
EPS -6.06 -3.96 0.68 5.34 4.27 2.96 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2427 0.2654 0.2806 0.3033 0.3033 0.3109 0.273 -7.54%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.25 0.225 0.305 0.32 0.375 0.415 0.335 -
P/RPS 0.24 0.21 0.29 0.31 0.38 0.43 0.37 -25.08%
P/EPS -3.13 -4.31 34.22 4.54 6.65 10.64 23.81 -
EY -31.96 -23.20 2.92 22.02 15.03 9.40 4.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.64 0.82 0.80 0.94 1.01 0.93 -11.07%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 25/06/20 27/02/20 26/11/19 29/08/19 30/05/19 28/02/19 -
Price 0.255 0.255 0.29 0.325 0.35 0.41 0.43 -
P/RPS 0.24 0.24 0.28 0.31 0.35 0.43 0.47 -36.13%
P/EPS -3.19 -4.89 32.53 4.61 6.21 10.51 30.57 -
EY -31.33 -20.47 3.07 21.68 16.10 9.52 3.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.78 0.81 0.88 1.00 1.19 -23.27%

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