[TPC] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 1066.56%
YoY- 155.24%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 377,328 257,296 241,180 243,264 202,812 76,036 83,440 28.58%
PBT 12,764 -40,648 -17,932 43,108 18,944 -33,120 5,696 14.38%
Tax -2,824 260 -852 -4,740 -3,912 7,020 -2,108 4.99%
NP 9,940 -40,388 -18,784 38,368 15,032 -26,100 3,588 18.50%
-
NP to SH 9,940 -40,388 -18,784 38,368 15,032 -26,100 3,588 18.50%
-
Tax Rate 22.12% - - 11.00% 20.65% - 37.01% -
Total Cost 367,388 297,684 259,964 204,896 187,780 102,136 79,852 28.95%
-
Net Worth 64,728 86,305 81,828 95,856 86,504 67,722 50,699 4.15%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 64,728 86,305 81,828 95,856 86,504 67,722 50,699 4.15%
NOSH 308,232 308,232 233,795 233,795 233,795 233,795 194,999 7.92%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 2.63% -15.70% -7.79% 15.77% 7.41% -34.33% 4.30% -
ROE 15.36% -46.80% -22.96% 40.03% 17.38% -38.54% 7.08% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 122.42 83.47 103.16 104.05 86.75 33.68 42.79 19.13%
EPS 3.24 -13.12 -8.04 16.40 6.44 -11.56 1.84 9.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.28 0.35 0.41 0.37 0.30 0.26 -3.49%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 122.42 83.47 78.25 78.92 65.80 24.67 27.07 28.58%
EPS 3.24 -13.12 -6.09 12.45 4.88 -8.47 1.16 18.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.28 0.2655 0.311 0.2806 0.2197 0.1645 4.15%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.20 0.225 0.225 0.415 0.38 0.485 0.405 -
P/RPS 0.16 0.27 0.22 0.40 0.44 1.44 0.95 -25.67%
P/EPS 6.20 -1.72 -2.80 2.53 5.91 -4.19 22.01 -19.02%
EY 16.12 -58.24 -35.71 39.54 16.92 -23.84 4.54 23.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.80 0.64 1.01 1.03 1.62 1.56 -7.93%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 29/06/21 25/06/20 30/05/19 31/05/18 30/05/17 25/05/16 -
Price 0.20 0.00 0.255 0.41 0.355 0.46 0.47 -
P/RPS 0.16 0.00 0.25 0.39 0.41 1.37 1.10 -27.46%
P/EPS 6.20 0.00 -3.17 2.50 5.52 -3.98 25.54 -21.00%
EY 16.12 0.00 -31.51 40.03 18.11 -25.13 3.91 26.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.00 0.73 1.00 0.96 1.53 1.81 -10.18%

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