[TPC] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -231.7%
YoY- -115.01%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 105,856 114,980 94,332 64,324 60,295 60,816 50,703 13.03%
PBT 3,807 5,494 3,191 -10,162 -4,483 10,777 4,736 -3.57%
Tax 424 606 -706 65 -213 -1,185 -978 -
NP 4,231 6,100 2,485 -10,097 -4,696 9,592 3,758 1.99%
-
NP to SH 4,231 6,100 2,485 -10,097 -4,696 9,592 3,758 1.99%
-
Tax Rate -11.14% -11.03% 22.12% - - 11.00% 20.65% -
Total Cost 101,625 108,880 91,847 74,421 64,991 51,224 46,945 13.72%
-
Net Worth 117,128 77,058 64,728 86,305 81,828 95,856 86,504 5.17%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 30 - - - - - - -
Div Payout % 0.73% - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 117,128 77,058 64,728 86,305 81,828 95,856 86,504 5.17%
NOSH 308,232 308,232 308,232 308,232 233,795 233,795 233,795 4.71%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.00% 5.31% 2.63% -15.70% -7.79% 15.77% 7.41% -
ROE 3.61% 7.92% 3.84% -11.70% -5.74% 10.01% 4.34% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 34.34 37.30 30.60 20.87 25.79 26.01 21.69 7.95%
EPS 1.37 1.98 0.81 -3.28 -2.01 4.10 1.61 -2.65%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.25 0.21 0.28 0.35 0.41 0.37 0.44%
Adjusted Per Share Value based on latest NOSH - 308,232
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 34.34 37.30 30.60 20.86 19.56 19.73 16.45 13.03%
EPS 1.37 1.98 0.81 -3.28 -1.52 3.11 1.22 1.94%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3799 0.25 0.21 0.2799 0.2654 0.3109 0.2806 5.17%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.37 0.19 0.20 0.225 0.225 0.415 0.38 -
P/RPS 1.08 0.51 0.65 1.08 0.87 1.60 1.75 -7.72%
P/EPS 26.95 9.60 24.81 -6.87 -11.20 10.12 23.64 2.20%
EY 3.71 10.42 4.03 -14.56 -8.93 9.89 4.23 -2.16%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.76 0.95 0.80 0.64 1.01 1.03 -0.99%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 30/05/22 29/06/21 25/06/20 30/05/19 31/05/18 -
Price 0.415 0.26 0.20 0.00 0.255 0.41 0.355 -
P/RPS 1.21 0.70 0.65 0.00 0.99 1.58 1.64 -4.93%
P/EPS 30.23 13.14 24.81 0.00 -12.70 9.99 22.09 5.36%
EY 3.31 7.61 4.03 0.00 -7.88 10.01 4.53 -5.09%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.04 0.95 0.00 0.73 1.00 0.96 2.13%

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