[TPC] YoY Cumulative Quarter 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- -20.2%
YoY- -72.38%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 338,410 342,339 318,628 213,916 179,148 181,614 151,110 14.36%
PBT 15,944 19,988 6,263 -34,817 -21,314 10,934 -3,988 -
Tax -840 0 252 840 1,603 -1,704 32 -
NP 15,104 19,988 6,515 -33,977 -19,711 9,230 -3,956 -
-
NP to SH 15,104 19,988 6,515 -33,977 -19,711 9,230 -3,956 -
-
Tax Rate 5.27% 0.00% -4.02% - - 15.58% - -
Total Cost 323,306 322,351 312,113 247,893 198,859 172,384 155,066 13.01%
-
Net Worth 126,380 89,387 70,893 58,564 68,114 93,518 77,152 8.56%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 6,164 - - - - - - -
Div Payout % 40.82% - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 126,380 89,387 70,893 58,564 68,114 93,518 77,152 8.56%
NOSH 308,244 308,232 308,232 308,232 234,878 233,795 233,795 4.71%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.46% 5.84% 2.04% -15.88% -11.00% 5.08% -2.62% -
ROE 11.95% 22.36% 9.19% -58.02% -28.94% 9.87% -5.13% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 109.79 111.07 103.37 69.40 76.27 77.68 64.63 9.22%
EPS 4.90 6.48 2.11 -11.02 -8.39 3.95 -1.69 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.29 0.23 0.19 0.29 0.40 0.33 3.68%
Adjusted Per Share Value based on latest NOSH - 308,232
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 109.77 111.04 103.35 69.39 58.11 58.91 49.02 14.36%
EPS 4.90 6.48 2.11 -11.02 -6.39 2.99 -1.28 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4099 0.2899 0.23 0.19 0.2209 0.3033 0.2503 8.56%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.35 0.31 0.18 0.19 0.285 0.32 0.355 -
P/RPS 0.32 0.28 0.17 0.27 0.37 0.41 0.55 -8.62%
P/EPS 7.14 4.78 8.52 -1.72 -3.40 8.11 -20.98 -
EY 14.00 20.92 11.74 -58.02 -29.45 12.34 -4.77 -
DY 5.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.07 0.78 1.00 0.98 0.80 1.08 -3.90%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 22/11/23 29/11/22 24/11/21 26/11/20 26/11/19 28/11/18 -
Price 0.34 0.365 0.195 0.18 0.25 0.325 0.36 -
P/RPS 0.31 0.33 0.19 0.26 0.33 0.42 0.56 -9.37%
P/EPS 6.94 5.63 9.23 -1.63 -2.98 8.23 -21.28 -
EY 14.41 17.77 10.84 -61.24 -33.57 12.15 -4.70 -
DY 5.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.26 0.85 0.95 0.86 0.81 1.09 -4.43%

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