[TPC] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 29.38%
YoY- 111.37%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 218,473 228,987 203,673 133,539 117,107 114,336 96,449 14.58%
PBT 6,707 12,479 4,327 -29,106 -13,135 9,512 -1,568 -
Tax 289 -37 -1,112 840 323 -1,558 -367 -
NP 6,996 12,442 3,215 -28,266 -12,812 7,954 -1,935 -
-
NP to SH 6,996 12,442 3,215 -28,266 -12,812 7,954 -1,935 -
-
Tax Rate -4.31% 0.30% 25.70% - - 16.38% - -
Total Cost 211,477 216,545 200,458 161,805 129,919 106,382 98,384 13.58%
-
Net Worth 117,128 83,222 64,728 64,728 74,827 93,518 79,490 6.66%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 117,128 83,222 64,728 64,728 74,827 93,518 79,490 6.66%
NOSH 308,232 308,232 308,232 308,232 233,795 233,795 233,795 4.71%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 3.20% 5.43% 1.58% -21.17% -10.94% 6.96% -2.01% -
ROE 5.97% 14.95% 4.97% -43.67% -17.12% 8.51% -2.43% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 70.88 74.29 66.08 43.32 50.08 48.90 41.25 9.43%
EPS 2.27 4.04 1.04 -9.17 -5.48 3.40 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.27 0.21 0.21 0.32 0.40 0.34 1.86%
Adjusted Per Share Value based on latest NOSH - 308,232
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 70.87 74.28 66.07 43.32 37.99 37.09 31.29 14.58%
EPS 2.27 4.04 1.04 -9.17 -4.16 2.58 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3799 0.27 0.21 0.21 0.2427 0.3033 0.2578 6.66%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.355 0.245 0.205 0.20 0.25 0.375 0.385 -
P/RPS 0.50 0.33 0.31 0.46 0.50 0.77 0.93 -9.81%
P/EPS 15.64 6.07 19.65 -2.18 -4.56 11.02 -46.52 -
EY 6.39 16.48 5.09 -45.85 -21.92 9.07 -2.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.91 0.98 0.95 0.78 0.94 1.13 -3.19%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 29/08/23 30/08/22 27/09/21 28/08/20 29/08/19 28/08/18 -
Price 0.345 0.33 0.20 0.20 0.255 0.35 0.36 -
P/RPS 0.49 0.44 0.30 0.46 0.51 0.72 0.87 -9.11%
P/EPS 15.20 8.18 19.17 -2.18 -4.65 10.29 -43.50 -
EY 6.58 12.23 5.22 -45.85 -21.49 9.72 -2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.22 0.95 0.95 0.80 0.88 1.06 -2.50%

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