[TPC] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 37.06%
YoY- -25.3%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 451,762 438,065 301,254 241,413 245,450 213,058 106,336 27.24%
PBT 50,048 7,391 -31,041 -29,119 4,158 4,450 -1,256 -
Tax -6,487 -68 2,528 6,364 -2,074 -1,161 1,026 -
NP 43,561 7,323 -28,513 -22,755 2,084 3,289 -230 -
-
NP to SH 43,561 7,323 -28,513 -22,755 2,084 3,289 -230 -
-
Tax Rate 12.96% 0.92% - - 49.88% 26.09% - -
Total Cost 408,201 430,742 329,767 264,168 243,366 209,769 106,566 25.07%
-
Net Worth 114,046 70,893 64,728 66,126 86,504 84,166 72,476 7.84%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 114,046 70,893 64,728 66,126 86,504 84,166 72,476 7.84%
NOSH 308,232 308,232 308,232 238,879 233,795 233,795 233,795 4.71%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.64% 1.67% -9.46% -9.43% 0.85% 1.54% -0.22% -
ROE 38.20% 10.33% -44.05% -34.41% 2.41% 3.91% -0.32% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 146.57 142.12 97.74 98.57 104.99 91.13 45.48 21.52%
EPS 14.13 2.38 -9.25 -9.29 0.89 1.41 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.23 0.21 0.27 0.37 0.36 0.31 2.99%
Adjusted Per Share Value based on latest NOSH - 308,232
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 146.57 142.12 97.74 78.32 79.63 69.12 34.50 27.24%
EPS 14.13 2.38 -9.25 -7.38 0.68 1.07 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.23 0.21 0.2145 0.2806 0.2731 0.2351 7.84%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.31 0.20 0.19 0.23 0.305 0.335 0.385 -
P/RPS 0.21 0.14 0.19 0.23 0.29 0.37 0.85 -20.77%
P/EPS 2.19 8.42 -2.05 -2.48 34.22 23.81 -391.35 -
EY 45.59 11.88 -48.69 -40.40 2.92 4.20 -0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.90 0.85 0.82 0.93 1.24 -6.28%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 28/02/22 26/02/21 27/02/20 28/02/19 28/02/18 -
Price 0.485 0.205 0.21 0.24 0.29 0.43 0.40 -
P/RPS 0.33 0.14 0.21 0.24 0.28 0.47 0.88 -15.07%
P/EPS 3.43 8.63 -2.27 -2.58 32.53 30.57 -406.60 -
EY 29.14 11.59 -44.05 -38.71 3.07 3.27 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.89 1.00 0.89 0.78 1.19 1.29 0.25%

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