[TPC] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 19.86%
YoY- -72.38%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 451,213 456,452 424,837 285,221 238,864 242,152 201,480 14.36%
PBT 21,258 26,650 8,350 -46,422 -28,418 14,578 -5,317 -
Tax -1,120 0 336 1,120 2,137 -2,272 42 -
NP 20,138 26,650 8,686 -45,302 -26,281 12,306 -5,274 -
-
NP to SH 20,138 26,650 8,686 -45,302 -26,281 12,306 -5,274 -
-
Tax Rate 5.27% 0.00% -4.02% - - 15.59% - -
Total Cost 431,074 429,801 416,150 330,523 265,145 229,845 206,754 13.01%
-
Net Worth 126,380 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 8,219 - - - - - - -
Div Payout % 40.82% - - - - - - -
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 126,380 89,387 70,893 58,564 68,114 93,518 77,152 8.56%
NOSH 308,244 308,232 308,232 308,232 234,878 233,795 233,795 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 4.46% 5.84% 2.04% -15.88% -11.00% 5.08% -2.62% -
ROE 15.93% 29.81% 12.25% -77.36% -38.58% 13.16% -6.84% -
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 146.38 148.09 137.83 92.53 101.70 103.57 86.18 9.22%
EPS 6.53 8.64 2.81 -14.69 -11.19 5.27 -2.25 -
DPS 2.67 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 146.36 148.06 137.80 92.52 77.48 78.55 65.35 14.36%
EPS 6.53 8.64 2.82 -14.69 -8.52 3.99 -1.71 -
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4099 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 0.13 0.21 0.28 0.31 0.41 -8.53%
P/EPS 5.36 3.59 6.39 -1.29 -2.55 6.08 -15.74 -
EY 18.67 27.89 15.66 -77.36 -39.26 16.45 -6.36 -
DY 7.62 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 0.25 0.14 0.19 0.25 0.31 0.42 -9.54%
P/EPS 5.20 4.22 6.92 -1.22 -2.23 6.17 -15.96 -
EY 19.22 23.69 14.45 -81.65 -44.76 16.20 -6.27 -
DY 7.84 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