[TPC] YoY TTM Result on 30-Jun-2023 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 51.31%
YoY- 457.61%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 441,248 463,379 371,658 257,845 248,221 230,945 164,786 17.82%
PBT 44,276 15,543 2,392 -45,090 -18,489 15,530 79 186.86%
Tax -6,161 1,007 576 6,881 -193 -2,352 659 -
NP 38,115 16,550 2,968 -38,209 -18,682 13,178 738 92.86%
-
NP to SH 38,115 16,550 2,968 -38,209 -18,682 13,178 738 92.86%
-
Tax Rate 13.91% -6.48% -24.08% - - 15.14% -834.18% -
Total Cost 403,133 446,829 368,690 296,054 266,903 217,767 164,048 16.15%
-
Net Worth 117,128 83,222 64,728 64,728 74,827 93,518 79,490 6.66%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 30 - - - - - - -
Div Payout % 0.08% - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 117,128 83,222 64,728 64,728 74,827 93,518 79,490 6.66%
NOSH 308,232 308,232 308,232 308,232 233,795 233,795 233,795 4.71%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.64% 3.57% 0.80% -14.82% -7.53% 5.71% 0.45% -
ROE 32.54% 19.89% 4.59% -59.03% -24.97% 14.09% 0.93% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 143.15 150.33 120.58 83.65 106.15 98.78 70.48 12.52%
EPS 12.37 5.37 0.96 -12.40 -7.99 5.64 0.32 83.77%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.27 0.21 0.21 0.32 0.40 0.34 1.86%
Adjusted Per Share Value based on latest NOSH - 308,232
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 143.13 150.31 120.56 83.64 80.52 74.91 53.45 17.82%
EPS 12.36 5.37 0.96 -12.39 -6.06 4.27 0.24 92.77%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3799 0.27 0.21 0.21 0.2427 0.3033 0.2578 6.66%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.355 0.245 0.205 0.20 0.25 0.375 0.385 -
P/RPS 0.25 0.16 0.17 0.24 0.24 0.38 0.55 -12.30%
P/EPS 2.87 4.56 21.29 -1.61 -3.13 6.65 121.97 -46.43%
EY 34.83 21.92 4.70 -61.98 -31.96 15.03 0.82 86.68%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.91 0.98 0.95 0.78 0.94 1.13 -3.19%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 29/08/23 30/08/22 27/09/21 28/08/20 29/08/19 28/08/18 -
Price 0.345 0.33 0.20 0.20 0.255 0.35 0.36 -
P/RPS 0.24 0.22 0.17 0.24 0.24 0.35 0.51 -11.79%
P/EPS 2.79 6.15 20.77 -1.61 -3.19 6.21 114.05 -46.09%
EY 35.84 16.27 4.81 -61.98 -31.33 16.10 0.88 85.38%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.22 0.95 0.95 0.80 0.88 1.06 -2.50%

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