[TPC] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 458.49%
YoY- 179.62%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 87,608 62,265 63,836 61,948 36,994 20,211 22,564 25.34%
PBT 3,776 -7,805 -6,776 8,438 1,565 637 742 31.11%
Tax 1,688 4,761 -370 -1,193 1,026 158 -204 -
NP 5,464 -3,044 -7,146 7,245 2,591 795 538 47.10%
-
NP to SH 5,464 -3,044 -7,146 7,245 2,591 795 538 47.10%
-
Tax Rate -44.70% - - 14.14% -65.56% -24.80% 27.49% -
Total Cost 82,144 65,309 70,982 54,703 34,403 19,416 22,026 24.50%
-
Net Worth 64,728 66,126 86,504 84,166 72,476 66,249 24,892 17.24%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 64,728 66,126 86,504 84,166 72,476 66,249 24,892 17.24%
NOSH 308,232 238,879 233,795 233,795 233,795 220,833 80,298 25.10%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.24% -4.89% -11.19% 11.70% 7.00% 3.93% 2.38% -
ROE 8.44% -4.60% -8.26% 8.61% 3.57% 1.20% 2.16% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 28.42 25.42 27.30 26.50 15.82 9.15 28.10 0.18%
EPS 1.77 -1.24 -3.06 3.10 1.11 0.36 0.67 17.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.27 0.37 0.36 0.31 0.30 0.31 -6.27%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 28.42 20.20 20.71 20.10 12.00 6.56 7.32 25.34%
EPS 1.77 -0.99 -2.32 2.35 0.84 0.26 0.17 47.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.2145 0.2806 0.2731 0.2351 0.2149 0.0808 17.23%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.19 0.23 0.305 0.335 0.385 0.495 0.375 -
P/RPS 0.67 0.90 1.12 1.26 2.43 5.41 1.33 -10.78%
P/EPS 10.72 -18.51 -9.98 10.81 34.74 137.50 55.97 -24.05%
EY 9.33 -5.40 -10.02 9.25 2.88 0.73 1.79 31.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.85 0.82 0.93 1.24 1.65 1.21 -4.80%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 26/02/21 27/02/20 28/02/19 28/02/18 28/02/17 25/02/16 -
Price 0.21 0.24 0.29 0.43 0.40 0.50 0.395 -
P/RPS 0.74 0.94 1.06 1.62 2.53 5.46 1.41 -10.17%
P/EPS 11.85 -19.31 -9.49 13.88 36.09 138.89 58.96 -23.44%
EY 8.44 -5.18 -10.54 7.21 2.77 0.72 1.70 30.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.89 0.78 1.19 1.29 1.67 1.27 -3.90%

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