[TPC] YoY TTM Result on 30-Sep-2023 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 25.66%
YoY- 73.6%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 447,833 461,776 406,236 276,181 242,984 243,562 188,104 15.53%
PBT 46,004 21,116 10,039 -42,622 -28,090 19,372 -2,423 -
Tax -7,327 -320 1,940 5,601 1,233 -2,897 1,058 -
NP 38,677 20,796 11,979 -37,021 -26,857 16,475 -1,365 -
-
NP to SH 38,677 20,796 11,979 -37,021 -26,857 16,475 -1,365 -
-
Tax Rate 15.93% 1.52% -19.32% - - 14.95% - -
Total Cost 409,156 440,980 394,257 313,202 269,841 227,087 189,469 13.67%
-
Net Worth 126,398 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 3,113 - - - - - - -
Div Payout % 8.05% - - - - - - -
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 126,398 89,387 70,893 58,564 68,114 93,518 77,152 8.56%
NOSH 308,288 308,232 308,232 308,232 234,878 233,795 233,795 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 8.64% 4.50% 2.95% -13.40% -11.05% 6.76% -0.73% -
ROE 30.60% 23.26% 16.90% -63.21% -39.43% 17.62% -1.77% -
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 145.26 149.81 131.80 89.60 103.45 104.18 80.46 10.33%
EPS 12.55 6.75 3.89 -12.01 -11.43 7.05 -0.58 -
DPS 1.01 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 145.26 149.79 131.77 89.59 78.82 79.00 61.02 15.53%
EPS 12.55 6.75 3.89 -12.01 -8.71 5.34 -0.44 -
DPS 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 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 0.24 0.21 0.14 0.21 0.28 0.31 0.44 -9.60%
P/EPS 2.79 4.59 4.63 -1.58 -2.49 4.54 -60.80 -
EY 35.84 21.76 21.59 -63.21 -40.12 22.02 -1.64 -
DY 2.89 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 0.23 0.24 0.15 0.20 0.24 0.31 0.45 -10.57%
P/EPS 2.71 5.41 5.02 -1.50 -2.19 4.61 -61.66 -
EY 36.90 18.48 19.93 -66.73 -45.74 21.68 -1.62 -
DY 2.97 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