[TPC] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 109.47%
YoY- 494.85%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 447,833 441,248 442,638 451,762 461,776 463,379 458,713 -1.58%
PBT 46,004 44,276 48,361 50,048 21,116 15,543 9,694 181.59%
Tax -7,327 -6,161 -6,669 -6,487 -320 1,007 1,244 -
NP 38,677 38,115 41,692 43,561 20,796 16,550 10,938 131.56%
-
NP to SH 38,677 38,115 41,692 43,561 20,796 16,550 10,938 131.56%
-
Tax Rate 15.93% 13.91% 13.79% 12.96% 1.52% -6.48% -12.83% -
Total Cost 409,156 403,133 400,946 408,201 440,980 446,829 447,775 -5.82%
-
Net Worth 126,398 117,128 117,128 114,046 89,387 83,222 77,058 38.96%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 3,113 30 30 - - - - -
Div Payout % 8.05% 0.08% 0.07% - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 126,398 117,128 117,128 114,046 89,387 83,222 77,058 38.96%
NOSH 308,288 308,232 308,232 308,232 308,232 308,232 308,232 0.01%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 8.64% 8.64% 9.42% 9.64% 4.50% 3.57% 2.38% -
ROE 30.60% 32.54% 35.60% 38.20% 23.26% 19.89% 14.19% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 145.26 143.15 143.61 146.57 149.81 150.33 148.82 -1.59%
EPS 12.55 12.37 13.53 14.13 6.75 5.37 3.55 131.53%
DPS 1.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.38 0.38 0.37 0.29 0.27 0.25 38.94%
Adjusted Per Share Value based on latest NOSH - 308,232
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 145.26 143.13 143.58 146.54 149.79 150.31 148.79 -1.58%
EPS 12.55 12.36 13.52 14.13 6.75 5.37 3.55 131.53%
DPS 1.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.3799 0.3799 0.3699 0.2899 0.27 0.25 38.94%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.35 0.355 0.37 0.31 0.31 0.245 0.19 -
P/RPS 0.24 0.25 0.26 0.21 0.21 0.16 0.13 50.32%
P/EPS 2.79 2.87 2.74 2.19 4.59 4.56 5.35 -35.13%
EY 35.84 34.83 36.56 45.59 21.76 21.92 18.68 54.22%
DY 2.89 0.03 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.93 0.97 0.84 1.07 0.91 0.76 7.72%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 30/05/24 27/02/24 22/11/23 29/08/23 30/05/23 -
Price 0.34 0.345 0.415 0.485 0.365 0.33 0.26 -
P/RPS 0.23 0.24 0.29 0.33 0.24 0.22 0.17 22.25%
P/EPS 2.71 2.79 3.07 3.43 5.41 6.15 7.33 -48.39%
EY 36.90 35.84 32.59 29.14 18.48 16.27 13.65 93.70%
DY 2.97 0.03 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 1.09 1.31 1.26 1.22 1.04 -13.92%

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