[TPC] QoQ Annualized Quarter 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- 7.1%
YoY- 206.8%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 423,424 451,762 456,452 457,974 459,920 438,065 424,837 -0.22%
PBT 15,228 50,048 26,650 24,958 21,976 7,391 8,350 49.21%
Tax 1,696 -6,487 0 -74 2,424 -68 336 193.96%
NP 16,924 43,561 26,650 24,884 24,400 7,323 8,686 55.93%
-
NP to SH 16,924 43,561 26,650 24,884 24,400 7,323 8,686 55.93%
-
Tax Rate -11.14% 12.96% 0.00% 0.30% -11.03% 0.92% -4.02% -
Total Cost 406,500 408,201 429,801 433,090 435,520 430,742 416,150 -1.55%
-
Net Worth 117,128 114,046 89,387 83,222 77,058 70,893 70,893 39.71%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 123 - - - - - - -
Div Payout % 0.73% - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 117,128 114,046 89,387 83,222 77,058 70,893 70,893 39.71%
NOSH 308,232 308,232 308,232 308,232 308,232 308,232 308,232 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 4.00% 9.64% 5.84% 5.43% 5.31% 1.67% 2.04% -
ROE 14.45% 38.20% 29.81% 29.90% 31.66% 10.33% 12.25% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 137.37 146.57 148.09 148.58 149.21 142.12 137.83 -0.22%
EPS 5.48 14.13 8.64 8.08 7.92 2.38 2.81 56.02%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.29 0.27 0.25 0.23 0.23 39.71%
Adjusted Per Share Value based on latest NOSH - 308,232
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 137.37 146.57 148.09 148.58 149.21 142.12 137.83 -0.22%
EPS 5.48 14.13 8.64 8.08 7.92 2.38 2.81 56.02%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.29 0.27 0.25 0.23 0.23 39.71%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.37 0.31 0.31 0.245 0.19 0.20 0.18 -
P/RPS 0.27 0.21 0.21 0.16 0.13 0.14 0.13 62.71%
P/EPS 6.74 2.19 3.59 3.03 2.40 8.42 6.39 3.61%
EY 14.84 45.59 27.89 32.95 41.66 11.88 15.66 -3.51%
DY 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.84 1.07 0.91 0.76 0.87 0.78 15.62%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 27/02/24 22/11/23 29/08/23 30/05/23 27/02/23 29/11/22 -
Price 0.415 0.485 0.365 0.33 0.26 0.205 0.195 -
P/RPS 0.30 0.33 0.25 0.22 0.17 0.14 0.14 66.13%
P/EPS 7.56 3.43 4.22 4.09 3.28 8.63 6.92 6.06%
EY 13.23 29.14 23.69 24.46 30.45 11.59 14.45 -5.70%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.31 1.26 1.22 1.04 0.89 0.85 18.01%

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