[TPC] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 3.11%
YoY- -37.84%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 371,658 331,532 301,524 276,181 257,845 245,442 241,413 33.43%
PBT 2,392 -17,688 -31,041 -42,622 -45,090 -34,798 -29,119 -
Tax 576 1,757 2,528 5,601 6,881 6,642 6,364 -79.92%
NP 2,968 -15,931 -28,513 -37,021 -38,209 -28,156 -22,755 -
-
NP to SH 2,968 -15,931 -28,513 -37,021 -38,209 -28,156 -22,755 -
-
Tax Rate -24.08% - - - - - - -
Total Cost 368,690 347,463 330,037 313,202 296,054 273,598 264,168 24.96%
-
Net Worth 64,728 64,728 64,728 58,564 64,728 86,305 66,126 -1.41%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 64,728 64,728 64,728 58,564 64,728 86,305 66,126 -1.41%
NOSH 308,232 308,232 308,232 308,232 308,232 308,232 238,879 18.57%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 0.80% -4.81% -9.46% -13.40% -14.82% -11.47% -9.43% -
ROE 4.59% -24.61% -44.05% -63.21% -59.03% -32.62% -34.41% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 120.58 107.56 97.82 89.60 83.65 79.63 98.57 14.42%
EPS 0.96 -5.17 -9.25 -12.01 -12.40 -9.13 -9.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.19 0.21 0.28 0.27 -15.46%
Adjusted Per Share Value based on latest NOSH - 308,232
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 120.56 107.54 97.81 89.59 83.64 79.61 78.31 33.43%
EPS 0.96 -5.17 -9.25 -12.01 -12.39 -9.13 -7.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.19 0.21 0.2799 0.2145 -1.40%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.205 0.20 0.19 0.19 0.20 0.225 0.23 -
P/RPS 0.17 0.19 0.19 0.21 0.24 0.28 0.23 -18.29%
P/EPS 21.29 -3.87 -2.05 -1.58 -1.61 -2.46 -2.48 -
EY 4.70 -25.84 -48.69 -63.21 -61.98 -40.60 -40.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.95 0.90 1.00 0.95 0.80 0.85 9.98%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 30/05/22 28/02/22 24/11/21 27/09/21 29/06/21 26/02/21 -
Price 0.20 0.20 0.21 0.18 0.20 0.20 0.24 -
P/RPS 0.17 0.19 0.21 0.20 0.24 0.25 0.24 -20.58%
P/EPS 20.77 -3.87 -2.27 -1.50 -1.61 -2.19 -2.58 -
EY 4.81 -25.84 -44.05 -66.73 -61.98 -45.67 -38.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 1.00 0.95 0.95 0.71 0.89 4.45%

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