[TPC] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 195.68%
YoY- 279.5%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 109,423 119,437 87,608 62,265 63,836 61,948 36,994 19.80%
PBT 30,060 1,128 3,776 -7,805 -6,776 8,438 1,565 63.61%
Tax -6,487 -320 1,688 4,761 -370 -1,193 1,026 -
NP 23,573 808 5,464 -3,044 -7,146 7,245 2,591 44.46%
-
NP to SH 23,573 808 5,464 -3,044 -7,146 7,245 2,591 44.46%
-
Tax Rate 21.58% 28.37% -44.70% - - 14.14% -65.56% -
Total Cost 85,850 118,629 82,144 65,309 70,982 54,703 34,403 16.45%
-
Net Worth 114,046 70,893 64,728 66,126 86,504 84,166 72,476 7.84%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 114,046 70,893 64,728 66,126 86,504 84,166 72,476 7.84%
NOSH 308,232 308,232 308,232 238,879 233,795 233,795 233,795 4.71%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 21.54% 0.68% 6.24% -4.89% -11.19% 11.70% 7.00% -
ROE 20.67% 1.14% 8.44% -4.60% -8.26% 8.61% 3.57% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 35.50 38.75 28.42 25.42 27.30 26.50 15.82 14.41%
EPS 7.65 0.26 1.77 -1.24 -3.06 3.10 1.11 37.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.23 0.21 0.27 0.37 0.36 0.31 2.99%
Adjusted Per Share Value based on latest NOSH - 308,232
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 35.50 38.75 28.42 20.20 20.71 20.10 12.00 19.80%
EPS 7.65 0.26 1.77 -0.99 -2.32 2.35 0.84 44.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.23 0.21 0.2145 0.2806 0.2731 0.2351 7.84%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.31 0.20 0.19 0.23 0.305 0.335 0.385 -
P/RPS 0.87 0.52 0.67 0.90 1.12 1.26 2.43 -15.72%
P/EPS 4.05 76.30 10.72 -18.51 -9.98 10.81 34.74 -30.09%
EY 24.67 1.31 9.33 -5.40 -10.02 9.25 2.88 43.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.90 0.85 0.82 0.93 1.24 -6.28%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 28/02/22 26/02/21 27/02/20 28/02/19 28/02/18 -
Price 0.485 0.205 0.21 0.24 0.29 0.43 0.40 -
P/RPS 1.37 0.53 0.74 0.94 1.06 1.62 2.53 -9.71%
P/EPS 6.34 78.20 11.85 -19.31 -9.49 13.88 36.09 -25.15%
EY 15.77 1.28 8.44 -5.18 -10.54 7.21 2.77 33.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.89 1.00 0.89 0.78 1.19 1.29 0.25%

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