[TPC] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -38.87%
YoY- 125.68%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 461,776 463,379 458,713 438,065 406,236 371,658 331,532 24.69%
PBT 21,116 15,543 9,694 7,391 10,039 2,392 -17,688 -
Tax -320 1,007 1,244 -68 1,940 576 1,757 -
NP 20,796 16,550 10,938 7,323 11,979 2,968 -15,931 -
-
NP to SH 20,796 16,550 10,938 7,323 11,979 2,968 -15,931 -
-
Tax Rate 1.52% -6.48% -12.83% 0.92% -19.32% -24.08% - -
Total Cost 440,980 446,829 447,775 430,742 394,257 368,690 347,463 17.20%
-
Net Worth 89,387 83,222 77,058 70,893 70,893 64,728 64,728 23.98%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 89,387 83,222 77,058 70,893 70,893 64,728 64,728 23.98%
NOSH 308,232 308,232 308,232 308,232 308,232 308,232 308,232 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.50% 3.57% 2.38% 1.67% 2.95% 0.80% -4.81% -
ROE 23.26% 19.89% 14.19% 10.33% 16.90% 4.59% -24.61% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 149.81 150.33 148.82 142.12 131.80 120.58 107.56 24.69%
EPS 6.75 5.37 3.55 2.38 3.89 0.96 -5.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.27 0.25 0.23 0.23 0.21 0.21 23.98%
Adjusted Per Share Value based on latest NOSH - 308,232
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 149.79 150.31 148.79 142.10 131.77 120.56 107.54 24.69%
EPS 6.75 5.37 3.55 2.38 3.89 0.96 -5.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2899 0.27 0.25 0.23 0.23 0.21 0.21 23.95%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.31 0.245 0.19 0.20 0.18 0.205 0.20 -
P/RPS 0.21 0.16 0.13 0.14 0.14 0.17 0.19 6.89%
P/EPS 4.59 4.56 5.35 8.42 4.63 21.29 -3.87 -
EY 21.76 21.92 18.68 11.88 21.59 4.70 -25.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.91 0.76 0.87 0.78 0.98 0.95 8.24%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 29/08/23 30/05/23 27/02/23 29/11/22 30/08/22 30/05/22 -
Price 0.365 0.33 0.26 0.205 0.195 0.20 0.20 -
P/RPS 0.24 0.22 0.17 0.14 0.15 0.17 0.19 16.83%
P/EPS 5.41 6.15 7.33 8.63 5.02 20.77 -3.87 -
EY 18.48 16.27 13.65 11.59 19.93 4.81 -25.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.22 1.04 0.89 0.85 0.95 0.95 20.69%

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