[TPC] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 162.35%
YoY- 1530.0%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 242,152 228,672 243,264 213,058 201,480 192,898 202,812 12.53%
PBT 14,578 19,024 43,108 4,450 -5,317 -3,136 18,944 -16.01%
Tax -2,272 -3,116 -4,740 -1,161 42 -734 -3,912 -30.36%
NP 12,306 15,908 38,368 3,289 -5,274 -3,870 15,032 -12.47%
-
NP to SH 12,306 15,908 38,368 3,289 -5,274 -3,870 15,032 -12.47%
-
Tax Rate 15.59% 16.38% 11.00% 26.09% - - 20.65% -
Total Cost 229,845 212,764 204,896 209,769 206,754 196,768 187,780 14.41%
-
Net Worth 93,518 93,518 95,856 84,166 77,152 79,490 86,504 5.33%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 93,518 93,518 95,856 84,166 77,152 79,490 86,504 5.33%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.08% 6.96% 15.77% 1.54% -2.62% -2.01% 7.41% -
ROE 13.16% 17.01% 40.03% 3.91% -6.84% -4.87% 17.38% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 103.57 97.81 104.05 91.13 86.18 82.51 86.75 12.52%
EPS 5.27 6.80 16.40 1.41 -2.25 -1.66 6.44 -12.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.41 0.36 0.33 0.34 0.37 5.32%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 78.56 74.19 78.92 69.12 65.37 62.58 65.80 12.53%
EPS 3.99 5.16 12.45 1.07 -1.71 -1.26 4.88 -12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3034 0.3034 0.311 0.2731 0.2503 0.2579 0.2806 5.34%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.32 0.375 0.415 0.335 0.355 0.385 0.38 -
P/RPS 0.31 0.38 0.40 0.37 0.41 0.47 0.44 -20.80%
P/EPS 6.08 5.51 2.53 23.81 -15.74 -23.26 5.91 1.90%
EY 16.45 18.14 39.54 4.20 -6.36 -4.30 16.92 -1.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.94 1.01 0.93 1.08 1.13 1.03 -15.49%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 30/05/19 28/02/19 28/11/18 28/08/18 31/05/18 -
Price 0.325 0.35 0.41 0.43 0.36 0.36 0.355 -
P/RPS 0.31 0.36 0.39 0.47 0.42 0.44 0.41 -16.99%
P/EPS 6.17 5.14 2.50 30.57 -15.96 -21.75 5.52 7.69%
EY 16.20 19.44 40.03 3.27 -6.27 -4.60 18.11 -7.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 1.00 1.19 1.09 1.06 0.96 -10.69%

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