[TPC] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -660.03%
YoY- -198.63%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 119,437 87,608 62,265 63,836 61,948 36,994 20,211 34.44%
PBT 1,128 3,776 -7,805 -6,776 8,438 1,565 637 9.98%
Tax -320 1,688 4,761 -370 -1,193 1,026 158 -
NP 808 5,464 -3,044 -7,146 7,245 2,591 795 0.27%
-
NP to SH 808 5,464 -3,044 -7,146 7,245 2,591 795 0.27%
-
Tax Rate 28.37% -44.70% - - 14.14% -65.56% -24.80% -
Total Cost 118,629 82,144 65,309 70,982 54,703 34,403 19,416 35.19%
-
Net Worth 70,893 64,728 66,126 86,504 84,166 72,476 66,249 1.13%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 70,893 64,728 66,126 86,504 84,166 72,476 66,249 1.13%
NOSH 308,232 308,232 238,879 233,795 233,795 233,795 220,833 5.71%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 0.68% 6.24% -4.89% -11.19% 11.70% 7.00% 3.93% -
ROE 1.14% 8.44% -4.60% -8.26% 8.61% 3.57% 1.20% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 38.75 28.42 25.42 27.30 26.50 15.82 9.15 27.18%
EPS 0.26 1.77 -1.24 -3.06 3.10 1.11 0.36 -5.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.21 0.27 0.37 0.36 0.31 0.30 -4.32%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 38.74 28.42 20.20 20.71 20.09 12.00 6.56 34.42%
EPS 0.26 1.77 -0.99 -2.32 2.35 0.84 0.26 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.21 0.2145 0.2806 0.273 0.2351 0.2149 1.13%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.20 0.19 0.23 0.305 0.335 0.385 0.495 -
P/RPS 0.52 0.67 0.90 1.12 1.26 2.43 5.41 -32.30%
P/EPS 76.30 10.72 -18.51 -9.98 10.81 34.74 137.50 -9.34%
EY 1.31 9.33 -5.40 -10.02 9.25 2.88 0.73 10.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.90 0.85 0.82 0.93 1.24 1.65 -10.11%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 26/02/21 27/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.205 0.21 0.24 0.29 0.43 0.40 0.50 -
P/RPS 0.53 0.74 0.94 1.06 1.62 2.53 5.46 -32.19%
P/EPS 78.20 11.85 -19.31 -9.49 13.88 36.09 138.89 -9.12%
EY 1.28 8.44 -5.18 -10.54 7.21 2.77 0.72 10.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.00 0.89 0.78 1.19 1.29 1.67 -9.95%

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